[STRAITS] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 771,576 906,341 341,211 161,217 225,690 69,390 32,955 69.10% YoY % -14.87% 165.62% 111.65% -28.57% 225.25% 110.56% - Horiz. % 2,341.30% 2,750.24% 1,035.38% 489.20% 684.84% 210.56% 100.00%
PBT 165 2,400 1,944 1,266 2,909 1,281 504 -16.97% YoY % -93.12% 23.46% 53.55% -56.48% 127.09% 154.17% - Horiz. % 32.74% 476.19% 385.71% 251.19% 577.18% 254.17% 100.00%
Tax -7 -1,395 -437 -521 -709 -238 47 - YoY % 99.50% -219.22% 16.12% 26.52% -197.90% -606.38% - Horiz. % -14.89% -2,968.09% -929.79% -1,108.51% -1,508.51% -506.38% 100.00%
NP 158 1,005 1,507 745 2,200 1,043 551 -18.79% YoY % -84.28% -33.31% 102.28% -66.14% 110.93% 89.29% - Horiz. % 28.68% 182.40% 273.50% 135.21% 399.27% 189.29% 100.00%
NP to SH 696 227 1,789 1,052 1,860 1,014 631 1.65% YoY % 206.61% -87.31% 70.06% -43.44% 83.43% 60.70% - Horiz. % 110.30% 35.97% 283.52% 166.72% 294.77% 160.70% 100.00%
Tax Rate 4.24 % 58.13 % 22.48 % 41.15 % 24.37 % 18.58 % -9.33 % - YoY % -92.71% 158.59% -45.37% 68.86% 31.16% 299.14% - Horiz. % -45.44% -623.04% -240.94% -441.05% -261.20% -199.14% 100.00%
Total Cost 771,418 905,336 339,704 160,472 223,490 68,347 32,404 69.57% YoY % -14.79% 166.51% 111.69% -28.20% 226.99% 110.92% - Horiz. % 2,380.63% 2,793.90% 1,048.34% 495.22% 689.70% 210.92% 100.00%
Net Worth 166,759 158,771 130,313 113,019 112,693 92,458 19,662 42.78% YoY % 5.03% 21.84% 15.30% 0.29% 21.89% 370.23% - Horiz. % 848.12% 807.50% 662.76% 574.80% 573.15% 470.23% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 166,759 158,771 130,313 113,019 112,693 92,458 19,662 42.78% YoY % 5.03% 21.84% 15.30% 0.29% 21.89% 370.23% - Horiz. % 848.12% 807.50% 662.76% 574.80% 573.15% 470.23% 100.00%
NOSH 942,142 882,556 780,789 650,658 674,410 406,948 202,495 29.19% YoY % 6.75% 13.03% 20.00% -3.52% 65.72% 100.97% - Horiz. % 465.27% 435.84% 385.58% 321.32% 333.05% 200.97% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.02 % 0.11 % 0.44 % 0.46 % 0.97 % 1.50 % 1.67 % -52.15% YoY % -81.82% -75.00% -4.35% -52.58% -35.33% -10.18% - Horiz. % 1.20% 6.59% 26.35% 27.54% 58.08% 89.82% 100.00%
ROE 0.42 % 0.14 % 1.37 % 0.93 % 1.65 % 1.10 % 3.21 % -28.74% YoY % 200.00% -89.78% 47.31% -43.64% 50.00% -65.73% - Horiz. % 13.08% 4.36% 42.68% 28.97% 51.40% 34.27% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 81.90 102.70 43.70 24.78 33.46 17.05 16.27 30.90% YoY % -20.25% 135.01% 76.35% -25.94% 96.25% 4.79% - Horiz. % 503.38% 631.22% 268.59% 152.30% 205.65% 104.79% 100.00%
EPS 0.07 0.03 0.23 0.16 0.28 0.25 0.23 -17.98% YoY % 133.33% -86.96% 43.75% -42.86% 12.00% 8.70% - Horiz. % 30.43% 13.04% 100.00% 69.57% 121.74% 108.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1770 0.1799 0.1669 0.1737 0.1671 0.2272 0.0971 10.52% YoY % -1.61% 7.79% -3.91% 3.95% -26.45% 133.99% - Horiz. % 182.29% 185.27% 171.88% 178.89% 172.09% 233.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 994,462 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 77.59 91.14 34.31 16.21 22.69 6.98 3.31 69.13% YoY % -14.87% 165.64% 111.66% -28.56% 225.07% 110.88% - Horiz. % 2,344.11% 2,753.47% 1,036.56% 489.73% 685.50% 210.88% 100.00%
EPS 0.07 0.02 0.18 0.11 0.19 0.10 0.06 2.60% YoY % 250.00% -88.89% 63.64% -42.11% 90.00% 66.67% - Horiz. % 116.67% 33.33% 300.00% 183.33% 316.67% 166.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1677 0.1597 0.1310 0.1136 0.1133 0.0930 0.0198 42.75% YoY % 5.01% 21.91% 15.32% 0.26% 21.83% 369.70% - Horiz. % 846.97% 806.57% 661.62% 573.74% 572.22% 469.70% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.1200 0.1250 0.1750 0.1550 0.2100 0.2600 0.2550 -
P/RPS 0.15 0.12 0.40 0.63 0.63 1.52 1.57 -32.37% YoY % 25.00% -70.00% -36.51% 0.00% -58.55% -3.18% - Horiz. % 9.55% 7.64% 25.48% 40.13% 40.13% 96.82% 100.00%
P/EPS 162.44 485.99 76.38 95.87 76.14 104.35 81.83 12.10% YoY % -66.58% 536.28% -20.33% 25.91% -27.03% 27.52% - Horiz. % 198.51% 593.90% 93.34% 117.16% 93.05% 127.52% 100.00%
EY 0.62 0.21 1.31 1.04 1.31 0.96 1.22 -10.66% YoY % 195.24% -83.97% 25.96% -20.61% 36.46% -21.31% - Horiz. % 50.82% 17.21% 107.38% 85.25% 107.38% 78.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.68 0.69 1.05 0.89 1.26 1.14 2.63 -20.18% YoY % -1.45% -34.29% 17.98% -29.37% 10.53% -56.65% - Horiz. % 25.86% 26.24% 39.92% 33.84% 47.91% 43.35% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 25/11/21 25/11/20 22/11/19 28/11/18 23/11/17 -
Price 0.1200 0.1250 0.1700 0.1850 0.2250 0.2300 0.2750 -
P/RPS 0.15 0.12 0.39 0.75 0.67 1.35 1.69 -33.20% YoY % 25.00% -69.23% -48.00% 11.94% -50.37% -20.12% - Horiz. % 8.88% 7.10% 23.08% 44.38% 39.64% 79.88% 100.00%
P/EPS 162.44 485.99 74.19 114.42 81.58 92.31 88.25 10.70% YoY % -66.58% 555.06% -35.16% 40.25% -11.62% 4.60% - Horiz. % 184.07% 550.70% 84.07% 129.65% 92.44% 104.60% 100.00%
EY 0.62 0.21 1.35 0.87 1.23 1.08 1.13 -9.52% YoY % 195.24% -84.44% 55.17% -29.27% 13.89% -4.42% - Horiz. % 54.87% 18.58% 119.47% 76.99% 108.85% 95.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.68 0.69 1.02 1.07 1.35 1.01 2.83 -21.14% YoY % -1.45% -32.35% -4.67% -20.74% 33.66% -64.31% - Horiz. % 24.03% 24.38% 36.04% 37.81% 47.70% 35.69% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Straits-Q3 Report 30 Sept 2022.pdf 
