[CVIEW] YoY Quarter Result on 2021-08-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 28,139 29,716 18,527 24,354 42,078 43,257 30,281 -1.21% YoY % -5.31% 60.39% -23.93% -42.12% -2.73% 42.85% - Horiz. % 92.93% 98.13% 61.18% 80.43% 138.96% 142.85% 100.00%
PBT 2,693 1,739 1,885 5,330 8,381 14,945 10,362 -20.11% YoY % 54.86% -7.75% -64.63% -36.40% -43.92% 44.23% - Horiz. % 25.99% 16.78% 18.19% 51.44% 80.88% 144.23% 100.00%
Tax -1,090 -762 -885 -1,879 -2,507 -3,643 -3,173 -16.31% YoY % -43.04% 13.90% 52.90% 25.05% 31.18% -14.81% - Horiz. % 34.35% 24.02% 27.89% 59.22% 79.01% 114.81% 100.00%
NP 1,603 977 1,000 3,451 5,874 11,302 7,189 -22.12% YoY % 64.07% -2.30% -71.02% -41.25% -48.03% 57.21% - Horiz. % 22.30% 13.59% 13.91% 48.00% 81.71% 157.21% 100.00%
NP to SH 1,603 977 1,000 3,451 5,874 11,302 7,189 -22.12% YoY % 64.07% -2.30% -71.02% -41.25% -48.03% 57.21% - Horiz. % 22.30% 13.59% 13.91% 48.00% 81.71% 157.21% 100.00%
Tax Rate 40.48 % 43.82 % 46.95 % 35.25 % 29.91 % 24.38 % 30.62 % 4.76% YoY % -7.62% -6.67% 33.19% 17.85% 22.68% -20.38% - Horiz. % 132.20% 143.11% 153.33% 115.12% 97.68% 79.62% 100.00%
Total Cost 26,536 28,739 17,527 20,903 36,204 31,955 23,092 2.34% YoY % -7.67% 63.97% -16.15% -42.26% 13.30% 38.38% - Horiz. % 114.91% 124.45% 75.90% 90.52% 156.78% 138.38% 100.00%
Net Worth 409,999 413,999 413,999 413,000 403,000 343,000 315,000 4.49% YoY % -0.97% 0.00% 0.24% 2.48% 17.49% 8.89% - Horiz. % 130.16% 131.43% 131.43% 131.11% 127.94% 108.89% 100.00%
Dividend 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 1,500 - - 3,000 3,000 5,000 - - YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 0.00% - Horiz. % 30.00% 0.00% 0.00% 60.00% 60.00% 100.00% -
Div Payout % 93.57 % - % - % 86.93 % 51.07 % 44.24 % - % - YoY % 0.00% 0.00% 0.00% 70.22% 15.44% 0.00% - Horiz. % 211.51% 0.00% 0.00% 196.50% 115.44% 100.00% -
Equity 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 409,999 413,999 413,999 413,000 403,000 343,000 315,000 4.49% YoY % -0.97% 0.00% 0.24% 2.48% 17.49% 8.89% - Horiz. % 130.16% 131.43% 131.43% 131.11% 127.94% 108.89% 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 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 5.70 % 3.29 % 5.40 % 14.17 % 13.96 % 26.13 % 23.74 % -21.15% YoY % 73.25% -39.07% -61.89% 1.50% -46.57% 10.07% - Horiz. % 24.01% 13.86% 22.75% 59.69% 58.80% 110.07% 100.00%
ROE 0.39 % 0.24 % 0.24 % 0.84 % 1.46 % 3.30 % 2.28 % -25.48% YoY % 62.50% 0.00% -71.43% -42.47% -55.76% 44.74% - Horiz. % 17.11% 10.53% 10.53% 36.84% 64.04% 144.74% 100.00%
Per Share 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 28.14 29.72 18.53 24.35 42.08 43.26 30.28 -1.21% YoY % -5.32% 60.39% -23.90% -42.13% -2.73% 42.87% - Horiz. % 92.93% 98.15% 61.20% 80.42% 138.97% 142.87% 100.00%
EPS 1.60 0.98 1.00 3.45 5.87 11.30 7.19 -22.15% YoY % 63.27% -2.00% -71.01% -41.23% -48.05% 57.16% - Horiz. % 22.25% 13.63% 13.91% 47.98% 81.64% 157.16% 100.00%
DPS 1.50 0.00 0.00 3.00 3.00 5.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 0.00% - Horiz. % 30.00% 0.00% 0.00% 60.00% 60.00% 100.00% -
NAPS 4.1000 4.1400 4.1400 4.1300 4.0300 3.4300 3.1500 4.49% YoY % -0.97% 0.00% 0.24% 2.48% 17.49% 8.89% - Horiz. % 130.16% 131.43% 131.43% 131.11% 127.94% 108.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 28.14 29.72 18.53 24.35 42.08 43.26 30.28 -1.21% YoY % -5.32% 60.39% -23.90% -42.13% -2.73% 42.87% - Horiz. % 92.93% 98.15% 61.20% 80.42% 138.97% 142.87% 100.00%
EPS 1.60 0.98 1.00 3.45 5.87 11.30 7.19 -22.15% YoY % 63.27% -2.00% -71.01% -41.23% -48.05% 57.16% - Horiz. % 22.25% 13.63% 13.91% 47.98% 81.64% 157.16% 100.00%
DPS 1.50 0.00 0.00 3.00 3.00 5.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 0.00% - Horiz. % 30.00% 0.00% 0.00% 60.00% 60.00% 100.00% -
NAPS 4.1000 4.1400 4.1400 4.1300 4.0300 3.4300 3.1500 4.49% YoY % -0.97% 0.00% 0.24% 2.48% 17.49% 8.89% - Horiz. % 130.16% 131.43% 131.43% 131.11% 127.94% 108.89% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 1.0800 0.9700 1.0800 1.0300 1.3800 1.4000 1.6300 -
P/RPS 3.84 3.26 5.83 4.23 3.28 3.24 5.38 -5.46% YoY % 17.79% -44.08% 37.83% 28.96% 1.23% -39.78% - Horiz. % 71.38% 60.59% 108.36% 78.62% 60.97% 60.22% 100.00%
P/EPS 67.37 99.28 108.00 29.85 23.49 12.39 22.67 19.89% YoY % -32.14% -8.07% 261.81% 27.08% 89.59% -45.35% - Horiz. % 297.18% 437.94% 476.40% 131.67% 103.62% 54.65% 100.00%
EY 1.48 1.01 0.93 3.35 4.26 8.07 4.41 -16.63% YoY % 46.53% 8.60% -72.24% -21.36% -47.21% 82.99% - Horiz. % 33.56% 22.90% 21.09% 75.96% 96.60% 182.99% 100.00%
DY 1.39 0.00 0.00 2.91 2.17 3.57 0.00 - YoY % 0.00% 0.00% 0.00% 34.10% -39.22% 0.00% - Horiz. % 38.94% 0.00% 0.00% 81.51% 60.78% 100.00% -
P/NAPS 0.26 0.23 0.26 0.25 0.34 0.41 0.52 -10.91% YoY % 13.04% -11.54% 4.00% -26.47% -17.07% -21.15% - Horiz. % 50.00% 44.23% 50.00% 48.08% 65.38% 78.85% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date - 18/10/22 27/10/21 23/10/20 25/10/19 26/10/18 24/10/17 -
Price 1.0600 0.9400 1.1200 1.0000 1.2500 1.2000 1.6100 -
P/RPS 3.77 3.16 6.05 4.11 2.97 2.77 5.32 -5.58% YoY % 19.30% -47.77% 47.20% 38.38% 7.22% -47.93% - Horiz. % 70.86% 59.40% 113.72% 77.26% 55.83% 52.07% 100.00%
P/EPS 66.13 96.21 112.00 28.98 21.28 10.62 22.40 19.76% YoY % -31.26% -14.10% 286.47% 36.18% 100.38% -52.59% - Horiz. % 295.22% 429.51% 500.00% 129.38% 95.00% 47.41% 100.00%
EY 1.51 1.04 0.89 3.45 4.70 9.42 4.47 -16.54% YoY % 45.19% 16.85% -74.20% -26.60% -50.11% 110.74% - Horiz. % 33.78% 23.27% 19.91% 77.18% 105.15% 210.74% 100.00%
DY 1.42 0.00 0.00 3.00 2.40 4.17 0.00 - YoY % 0.00% 0.00% 0.00% 25.00% -42.45% 0.00% - Horiz. % 34.05% 0.00% 0.00% 71.94% 57.55% 100.00% -
P/NAPS 0.26 0.23 0.27 0.24 0.31 0.35 0.51 -10.62% YoY % 13.04% -14.81% 12.50% -22.58% -11.43% -31.37% - Horiz. % 50.98% 45.10% 52.94% 47.06% 60.78% 68.63% 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
FY2021 Qtr 3.pdf 
