[CVIEW] YoY Quarter Result on 2020-11-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 33,654 24,668 8,845 21,151 36,202 141,796 36,484 -1.34% YoY % 36.43% 178.89% -58.18% -41.58% -74.47% 288.65% - Horiz. % 92.24% 67.61% 24.24% 57.97% 99.23% 388.65% 100.00%
PBT 4,006 1,211 711 3,486 9,015 65,151 13,085 -17.90% YoY % 230.80% 70.32% -79.60% -61.33% -86.16% 397.91% - Horiz. % 30.62% 9.25% 5.43% 26.64% 68.90% 497.91% 100.00%
Tax -809 -209 15 -1,294 -2,690 -13,117 -3,546 -21.82% YoY % -287.08% -1,493.33% 101.16% 51.90% 79.49% -269.91% - Horiz. % 22.81% 5.89% -0.42% 36.49% 75.86% 369.91% 100.00%
NP 3,197 1,002 726 2,192 6,325 52,034 9,539 -16.65% YoY % 219.06% 38.02% -66.88% -65.34% -87.84% 445.49% - Horiz. % 33.52% 10.50% 7.61% 22.98% 66.31% 545.49% 100.00%
NP to SH 3,197 1,002 726 2,192 6,325 52,034 9,539 -16.65% YoY % 219.06% 38.02% -66.88% -65.34% -87.84% 445.49% - Horiz. % 33.52% 10.50% 7.61% 22.98% 66.31% 545.49% 100.00%
Tax Rate 20.19 % 17.26 % -2.11 % 37.12 % 29.84 % 20.13 % 27.10 % -4.79% YoY % 16.98% 918.01% -105.68% 24.40% 48.24% -25.72% - Horiz. % 74.50% 63.69% -7.79% 136.97% 110.11% 74.28% 100.00%
Total Cost 30,457 23,666 8,119 18,959 29,877 89,762 26,945 2.06% YoY % 28.70% 191.49% -57.18% -36.54% -66.72% 233.13% - Horiz. % 113.03% 87.83% 30.13% 70.36% 110.88% 333.13% 100.00%
Net Worth 411,999 411,999 415,000 411,999 405,999 390,000 325,000 4.03% YoY % 0.00% -0.72% 0.73% 1.48% 4.10% 20.00% - Horiz. % 126.77% 126.77% 127.69% 126.77% 124.92% 120.00% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 2,500 4,000 3,000 - 5,000 - - - YoY % -37.50% 33.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 80.00% 60.00% 0.00% 100.00% - -
Div Payout % 78.20 % 399.20 % 413.22 % - % 79.05 % - % - % - YoY % -80.41% -3.39% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.92% 505.00% 522.73% 0.00% 100.00% - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 411,999 411,999 415,000 411,999 405,999 390,000 325,000 4.03% YoY % 0.00% -0.72% 0.73% 1.48% 4.10% 20.00% - Horiz. % 126.77% 126.77% 127.69% 126.77% 124.92% 120.00% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 9.50 % 4.06 % 8.21 % 10.36 % 17.47 % 36.70 % 26.15 % -15.52% YoY % 133.99% -50.55% -20.75% -40.70% -52.40% 40.34% - Horiz. % 36.33% 15.53% 31.40% 39.62% 66.81% 140.34% 100.00%
ROE 0.78 % 0.24 % 0.17 % 0.53 % 1.56 % 13.34 % 2.94 % -19.83% YoY % 225.00% 41.18% -67.92% -66.03% -88.31% 353.74% - Horiz. % 26.53% 8.16% 5.78% 18.03% 53.06% 453.74% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 33.65 24.67 8.85 21.15 36.20 141.80 36.48 -1.34% YoY % 36.40% 178.76% -58.16% -41.57% -74.47% 288.71% - Horiz. % 92.24% 67.63% 24.26% 57.98% 99.23% 388.71% 100.00%
EPS 3.20 1.00 0.73 2.19 6.33 52.03 9.54 -16.64% YoY % 220.00% 36.99% -66.67% -65.40% -87.83% 445.39% - Horiz. % 33.54% 10.48% 7.65% 22.96% 66.35% 545.39% 100.00%
DPS 2.50 4.00 3.00 0.00 5.00 0.00 0.00 - YoY % -37.50% 33.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 80.00% 60.00% 0.00% 100.00% - -
NAPS 4.1200 4.1200 4.1500 4.1200 4.0600 3.9000 3.2500 4.03% YoY % 0.00% -0.72% 0.73% 1.48% 4.10% 20.00% - Horiz. % 126.77% 126.77% 127.69% 126.77% 124.92% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 33.65 24.67 8.85 21.15 36.20 141.80 36.48 -1.34% YoY % 36.40% 178.76% -58.16% -41.57% -74.47% 288.71% - Horiz. % 92.24% 67.63% 24.26% 57.98% 99.23% 388.71% 100.00%
EPS 3.20 1.00 0.73 2.19 6.33 52.03 9.54 -16.64% YoY % 220.00% 36.99% -66.67% -65.40% -87.83% 445.39% - Horiz. % 33.54% 10.48% 7.65% 22.96% 66.35% 545.39% 100.00%
DPS 2.50 4.00 3.00 0.00 5.00 0.00 0.00 - YoY % -37.50% 33.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 80.00% 60.00% 0.00% 100.00% - -
NAPS 4.1200 4.1200 4.1500 4.1200 4.0600 3.9000 3.2500 4.03% YoY % 0.00% -0.72% 0.73% 1.48% 4.10% 20.00% - Horiz. % 126.77% 126.77% 127.69% 126.77% 124.92% 120.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 1.0500 0.8150 1.0100 1.0500 1.2500 1.3300 1.5500 -
P/RPS 3.12 3.30 11.42 4.96 3.45 0.94 4.25 -5.02% YoY % -5.45% -71.10% 130.24% 43.77% 267.02% -77.88% - Horiz. % 73.41% 77.65% 268.71% 116.71% 81.18% 22.12% 100.00%
P/EPS 32.84 81.34 139.12 47.90 19.76 2.56 16.25 12.44% YoY % -59.63% -41.53% 190.44% 142.41% 671.88% -84.25% - Horiz. % 202.09% 500.55% 856.12% 294.77% 121.60% 15.75% 100.00%
EY 3.04 1.23 0.72 2.09 5.06 39.12 6.15 -11.08% YoY % 147.15% 70.83% -65.55% -58.70% -87.07% 536.10% - Horiz. % 49.43% 20.00% 11.71% 33.98% 82.28% 636.10% 100.00%
DY 2.38 4.91 2.97 0.00 4.00 0.00 0.00 - YoY % -51.53% 65.32% 0.00% 0.00% 0.00% 0.00% - Horiz. % 59.50% 122.75% 74.25% 0.00% 100.00% - -
P/NAPS 0.25 0.20 0.24 0.25 0.31 0.34 0.48 -10.30% YoY % 25.00% -16.67% -4.00% -19.35% -8.82% -29.17% - Horiz. % 52.08% 41.67% 50.00% 52.08% 64.58% 70.83% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/01/24 19/01/23 - - 21/01/20 22/01/19 30/01/18 -
Price 1.2600 0.9600 0.9950 1.0700 1.4000 1.5900 1.6800 -
P/RPS 3.74 3.89 11.25 5.06 3.87 1.12 4.60 -3.39% YoY % -3.86% -65.42% 122.33% 30.75% 245.54% -75.65% - Horiz. % 81.30% 84.57% 244.57% 110.00% 84.13% 24.35% 100.00%
P/EPS 39.41 95.81 137.05 48.81 22.13 3.06 17.61 14.36% YoY % -58.87% -30.09% 180.78% 120.56% 623.20% -82.62% - Horiz. % 223.79% 544.07% 778.25% 277.17% 125.67% 17.38% 100.00%
EY 2.54 1.04 0.73 2.05 4.52 32.73 5.68 -12.55% YoY % 144.23% 42.47% -64.39% -54.65% -86.19% 476.23% - Horiz. % 44.72% 18.31% 12.85% 36.09% 79.58% 576.23% 100.00%
DY 1.98 4.17 3.02 0.00 3.57 0.00 0.00 - YoY % -52.52% 38.08% 0.00% 0.00% 0.00% 0.00% - Horiz. % 55.46% 116.81% 84.59% 0.00% 100.00% - -
P/NAPS 0.31 0.23 0.24 0.26 0.34 0.41 0.52 -8.26% YoY % 34.78% -4.17% -7.69% -23.53% -17.07% -21.15% - Horiz. % 59.62% 44.23% 46.15% 50.00% 65.38% 78.85% 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
FY2020 Qtr 4.pdf 
