[CSCSTEL] 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 405,246 455,060 415,949 284,271 331,193 347,718 309,855 4.57% YoY % -10.95% 9.40% 46.32% -14.17% -4.75% 12.22% - Horiz. % 130.79% 146.86% 134.24% 91.74% 106.89% 112.22% 100.00%
PBT 20,293 15,818 30,159 5,021 5,832 13,581 22,004 -1.34% YoY % 28.29% -47.55% 500.66% -13.91% -57.06% -38.28% - Horiz. % 92.22% 71.89% 137.06% 22.82% 26.50% 61.72% 100.00%
Tax -4,551 -3,766 -8,332 -14 -1,225 -2,992 -5,498 -3.10% YoY % -20.84% 54.80% -59,414.29% 98.86% 59.06% 45.58% - Horiz. % 82.78% 68.50% 151.55% 0.25% 22.28% 54.42% 100.00%
NP 15,742 12,052 21,827 5,007 4,607 10,589 16,506 -0.79% YoY % 30.62% -44.78% 335.93% 8.68% -56.49% -35.85% - Horiz. % 95.37% 73.02% 132.24% 30.33% 27.91% 64.15% 100.00%
NP to SH 15,742 12,052 21,827 5,007 4,607 10,589 16,506 -0.79% YoY % 30.62% -44.78% 335.93% 8.68% -56.49% -35.85% - Horiz. % 95.37% 73.02% 132.24% 30.33% 27.91% 64.15% 100.00%
Tax Rate 22.43 % 23.81 % 27.63 % 0.28 % 21.00 % 22.03 % 24.99 % -1.78% YoY % -5.80% -13.83% 9,767.86% -98.67% -4.68% -11.84% - Horiz. % 89.76% 95.28% 110.56% 1.12% 84.03% 88.16% 100.00%
Total Cost 389,504 443,008 394,122 279,264 326,586 337,129 293,349 4.84% YoY % -12.08% 12.40% 41.13% -14.49% -3.13% 14.92% - Horiz. % 132.78% 151.02% 134.35% 95.20% 111.33% 114.92% 100.00%
Net Worth 878,934 912,171 860,468 855,000 808,767 808,767 827,126 1.02% YoY % -3.64% 6.01% 0.64% 5.72% 0.00% -2.22% - Horiz. % 106.26% 110.28% 104.03% 103.37% 97.78% 97.78% 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 878,934 912,171 860,468 855,000 808,767 808,767 827,126 1.02% YoY % -3.64% 6.01% 0.64% 5.72% 0.00% -2.22% - Horiz. % 106.26% 110.28% 104.03% 103.37% 97.78% 97.78% 100.00%
NOSH 369,300 369,300 369,300 380,000 369,300 369,300 369,253 0.00% YoY % 0.00% 0.00% -2.82% 2.90% 0.00% 0.01% - Horiz. % 100.01% 100.01% 100.01% 102.91% 100.01% 100.01% 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 3.88 % 2.65 % 5.25 % 1.76 % 1.39 % 3.05 % 5.33 % -5.15% YoY % 46.42% -49.52% 198.30% 26.62% -54.43% -42.78% - Horiz. % 72.80% 49.72% 98.50% 33.02% 26.08% 57.22% 100.00%
ROE 1.79 % 1.32 % 2.54 % 0.59 % 0.57 % 1.31 % 2.00 % -1.83% YoY % 35.61% -48.03% 330.51% 3.51% -56.49% -34.50% - Horiz. % 89.50% 66.00% 127.00% 29.50% 28.50% 65.50% 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 109.73 123.22 112.63 74.81 89.68 94.16 83.91 4.57% YoY % -10.95% 9.40% 50.55% -16.58% -4.76% 12.22% - Horiz. % 130.77% 146.85% 134.23% 89.16% 106.88% 112.22% 100.00%
EPS 4.26 3.26 5.91 1.36 1.25 2.87 4.47 -0.80% YoY % 30.67% -44.84% 334.56% 8.80% -56.45% -35.79% - Horiz. % 95.30% 72.93% 132.21% 30.43% 27.96% 64.21% 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 2.3800 2.4700 2.3300 2.2500 2.1900 2.1900 2.2400 1.02% YoY % -3.64% 6.01% 3.56% 2.74% 0.00% -2.23% - Horiz. % 106.25% 110.27% 104.02% 100.45% 97.77% 97.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 380,000 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 106.64 119.75 109.46 74.81 87.16 91.50 81.54 4.57% YoY % -10.95% 9.40% 46.32% -14.17% -4.74% 12.21% - Horiz. % 130.78% 146.86% 134.24% 91.75% 106.89% 112.21% 100.00%
EPS 4.14 3.17 5.74 1.36 1.21 2.79 4.34 -0.78% YoY % 30.60% -44.77% 322.06% 12.40% -56.63% -35.71% - Horiz. % 95.39% 73.04% 132.26% 31.34% 27.88% 64.29% 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 2.3130 2.4005 2.2644 2.2500 2.1283 2.1283 2.1766 1.02% YoY % -3.65% 6.01% 0.64% 5.72% 0.00% -2.22% - Horiz. % 106.27% 110.29% 104.03% 103.37% 97.78% 97.78% 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 1.1400 1.6400 1.4300 0.6050 1.0300 1.3700 1.7800 -
P/RPS 1.04 1.33 1.27 0.81 1.15 1.46 2.12 -11.19% YoY % -21.80% 4.72% 56.79% -29.57% -21.23% -31.13% - Horiz. % 49.06% 62.74% 59.91% 38.21% 54.25% 68.87% 100.00%
P/EPS 26.74 50.25 24.19 45.92 82.57 47.78 39.82 -6.42% YoY % -46.79% 107.73% -47.32% -44.39% 72.81% 19.99% - Horiz. % 67.15% 126.19% 60.75% 115.32% 207.36% 119.99% 100.00%
EY 3.74 1.99 4.13 2.18 1.21 2.09 2.51 6.87% YoY % 87.94% -51.82% 89.45% 80.17% -42.11% -16.73% - Horiz. % 149.00% 79.28% 164.54% 86.85% 48.21% 83.27% 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 0.48 0.66 0.61 0.27 0.47 0.63 0.79 -7.97% YoY % -27.27% 8.20% 125.93% -42.55% -25.40% -20.25% - Horiz. % 60.76% 83.54% 77.22% 34.18% 59.49% 79.75% 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 - - - - 24/05/19 31/05/18 26/05/17 -
Price 1.1500 1.6200 1.7800 0.7550 1.0600 1.3500 2.0600 -
P/RPS 1.05 1.31 1.58 1.01 1.18 1.43 2.45 -13.16% YoY % -19.85% -17.09% 56.44% -14.41% -17.48% -41.63% - Horiz. % 42.86% 53.47% 64.49% 41.22% 48.16% 58.37% 100.00%
P/EPS 26.98 49.64 30.12 57.30 84.97 47.08 46.08 -8.53% YoY % -45.65% 64.81% -47.43% -32.56% 80.48% 2.17% - Horiz. % 58.55% 107.73% 65.36% 124.35% 184.40% 102.17% 100.00%
EY 3.71 2.01 3.32 1.75 1.18 2.12 2.17 9.35% YoY % 84.58% -39.46% 89.71% 48.31% -44.34% -2.30% - Horiz. % 170.97% 92.63% 153.00% 80.65% 54.38% 97.70% 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 0.48 0.66 0.76 0.34 0.48 0.62 0.92 -10.27% YoY % -27.27% -13.16% 123.53% -29.17% -22.58% -32.61% - Horiz. % 52.17% 71.74% 82.61% 36.96% 52.17% 67.39% 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
CHB-Quarterly Report 1Q 2022.pdf 
