[MULPHA] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 193,411 194,593 223,510 161,429 146,552 181,823 309,273 -7.52% YoY % -0.61% -12.94% 38.46% 10.15% -19.40% -41.21% - Horiz. % 62.54% 62.92% 72.27% 52.20% 47.39% 58.79% 100.00%
PBT -23,706 37,693 30,044 -18,235 90,186 36,557 7,403 - YoY % -162.89% 25.46% 264.76% -120.22% 146.70% 393.81% - Horiz. % -320.22% 509.16% 405.84% -246.32% 1,218.24% 493.81% 100.00%
Tax 4,231 -8,871 -4,437 7,868 -20,914 -4,333 -8,553 - YoY % 147.69% -99.93% -156.39% 137.62% -382.67% 49.34% - Horiz. % -49.47% 103.72% 51.88% -91.99% 244.52% 50.66% 100.00%
NP -19,475 28,822 25,607 -10,367 69,272 32,224 -1,150 60.21% YoY % -167.57% 12.56% 347.00% -114.97% 114.97% 2,902.09% - Horiz. % 1,693.48% -2,506.26% -2,226.70% 901.48% -6,023.65% -2,802.09% 100.00%
NP to SH -19,576 28,723 25,654 -10,649 69,240 32,430 -1,150 60.35% YoY % -168.15% 11.96% 340.91% -115.38% 113.51% 2,920.00% - Horiz. % 1,702.26% -2,497.65% -2,230.78% 926.00% -6,020.87% -2,820.00% 100.00%
Tax Rate - % 23.53 % 14.77 % - % 23.19 % 11.85 % 115.53 % - YoY % 0.00% 59.31% 0.00% 0.00% 95.70% -89.74% - Horiz. % 0.00% 20.37% 12.78% 0.00% 20.07% 10.26% 100.00%
Total Cost 212,886 165,771 197,903 171,796 77,280 149,599 310,423 -6.09% YoY % 28.42% -16.24% 15.20% 122.30% -48.34% -51.81% - Horiz. % 68.58% 53.40% 63.75% 55.34% 24.90% 48.19% 100.00%
Net Worth 3,503,864 3,578,547 3,089,245 2,683,522 3,303,288 3,188,350 3,068,344 2.24% YoY % -2.09% 15.84% 15.12% -18.76% 3.60% 3.91% - Horiz. % 114.19% 116.63% 100.68% 87.46% 107.66% 103.91% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,503,864 3,578,547 3,089,245 2,683,522 3,303,288 3,188,350 3,068,344 2.24% YoY % -2.09% 15.84% 15.12% -18.76% 3.60% 3.91% - Horiz. % 114.19% 116.63% 100.68% 87.46% 107.66% 103.91% 100.00%
NOSH 311,178 311,178 319,467 319,467 319,467 319,474 3,196,192 -32.16% YoY % 0.00% -2.59% 0.00% 0.00% -0.00% -90.00% - Horiz. % 9.74% 9.74% 10.00% 10.00% 10.00% 10.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -10.07 % 14.81 % 11.46 % -6.42 % 47.27 % 17.72 % -0.37 % 73.39% YoY % -167.99% 29.23% 278.50% -113.58% 166.76% 4,889.19% - Horiz. % 2,721.62% -4,002.70% -3,097.30% 1,735.14% -12,775.68% -4,789.19% 100.00%
ROE -0.56 % 0.80 % 0.83 % -0.40 % 2.10 % 1.02 % -0.04 % 55.22% YoY % -170.00% -3.61% 307.50% -119.05% 105.88% 2,650.00% - Horiz. % 1,400.00% -2,000.00% -2,075.00% 1,000.00% -5,250.00% -2,550.00% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 62.15 62.53 69.96 50.53 45.87 56.91 9.68 36.31% YoY % -0.61% -10.62% 38.45% 10.16% -19.40% 487.91% - Horiz. % 642.05% 645.97% 722.73% 522.00% 473.86% 587.91% 100.00%
EPS -6.29 9.23 8.03 -3.33 21.67 10.15 -0.04 132.24% YoY % -168.15% 14.94% 341.14% -115.37% 113.50% 25,475.00% - Horiz. % 15,725.00% -23,075.00% -20,075.00% 8,325.00% -54,175.00% -25,375.00% 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 11.2600 11.5000 9.6700 8.4000 10.3400 9.9800 0.9600 50.71% YoY % -2.09% 18.92% 15.12% -18.76% 3.61% 939.58% - Horiz. % 1,172.92% 1,197.92% 1,007.29% 875.00% 1,077.08% 1,039.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,618 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 60.51 60.88 69.93 50.51 45.85 56.89 96.76 -7.52% YoY % -0.61% -12.94% 38.45% 10.16% -19.41% -41.21% - Horiz. % 62.54% 62.92% 72.27% 52.20% 47.39% 58.79% 100.00%
EPS -6.12 8.99 8.03 -3.33 21.66 10.15 -0.36 60.32% YoY % -168.08% 11.96% 341.14% -115.37% 113.40% 2,919.44% - Horiz. % 1,700.00% -2,497.22% -2,230.56% 925.00% -6,016.67% -2,819.44% 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 10.9627 11.1963 9.6654 8.3960 10.3351 9.9755 9.6000 2.24% YoY % -2.09% 15.84% 15.12% -18.76% 3.60% 3.91% - Horiz. % 114.19% 116.63% 100.68% 87.46% 107.66% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.3900 2.2200 1.5400 1.2100 2.4000 2.1400 0.2550 -
P/RPS 3.85 3.55 2.20 2.39 5.23 3.76 2.64 6.49% YoY % 8.45% 61.36% -7.95% -54.30% 39.10% 42.42% - Horiz. % 145.83% 134.47% 83.33% 90.53% 198.11% 142.42% 100.00%
P/EPS -37.99 24.05 19.18 -36.30 11.07 21.08 -708.72 -38.58% YoY % -257.96% 25.39% 152.84% -427.91% -47.49% 102.97% - Horiz. % 5.36% -3.39% -2.71% 5.12% -1.56% -2.97% 100.00%
EY -2.63 4.16 5.21 -2.75 9.03 4.74 -0.14 63.01% YoY % -163.22% -20.15% 289.45% -130.45% 90.51% 3,485.71% - Horiz. % 1,878.57% -2,971.43% -3,721.43% 1,964.29% -6,450.00% -3,385.71% 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 0.21 0.19 0.16 0.14 0.23 0.21 0.27 -4.10% YoY % 10.53% 18.75% 14.29% -39.13% 9.52% -22.22% - Horiz. % 77.78% 70.37% 59.26% 51.85% 85.19% 77.78% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 - 28/05/20 30/05/19 30/05/18 30/05/17 -
Price 2.4900 2.2800 1.5200 1.4500 2.2900 2.2500 0.2400 -
P/RPS 4.01 3.65 2.17 2.87 4.99 3.95 2.48 8.33% YoY % 9.86% 68.20% -24.39% -42.48% 26.33% 59.27% - Horiz. % 161.69% 147.18% 87.50% 115.73% 201.21% 159.27% 100.00%
P/EPS -39.58 24.70 18.93 -43.50 10.57 22.17 -667.03 -37.53% YoY % -260.24% 30.48% 143.52% -511.54% -52.32% 103.32% - Horiz. % 5.93% -3.70% -2.84% 6.52% -1.58% -3.32% 100.00%
EY -2.53 4.05 5.28 -2.30 9.46 4.51 -0.15 60.11% YoY % -162.47% -23.30% 329.57% -124.31% 109.76% 3,106.67% - Horiz. % 1,686.67% -2,700.00% -3,520.00% 1,533.33% -6,306.67% -3,006.67% 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 0.22 0.20 0.16 0.17 0.22 0.23 0.25 -2.11% YoY % 10.00% 25.00% -5.88% -22.73% -4.35% -8.00% - Horiz. % 88.00% 80.00% 64.00% 68.00% 88.00% 92.00% 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
MIB-1st Qtr 2022.pdf 
