[ANALABS] YoY Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 37,982 28,026 30,088 20,657 18,731 27,603 36,426 0.70% YoY % 35.52% -6.85% 45.66% 10.28% -32.14% -24.22% - Horiz. % 104.27% 76.94% 82.60% 56.71% 51.42% 75.78% 100.00%
PBT 16,519 5,304 3,541 -1,051 -2,481 2,953 3,780 27.85% YoY % 211.44% 49.79% 436.92% 57.64% -184.02% -21.88% - Horiz. % 437.01% 140.32% 93.68% -27.80% -65.63% 78.12% 100.00%
Tax -1,257 -540 -405 771 120 -749 -1,558 -3.51% YoY % -132.78% -33.33% -152.53% 542.50% 116.02% 51.93% - Horiz. % 80.68% 34.66% 25.99% -49.49% -7.70% 48.07% 100.00%
NP 15,262 4,764 3,136 -280 -2,361 2,204 2,222 37.85% YoY % 220.36% 51.91% 1,220.00% 88.14% -207.12% -0.81% - Horiz. % 686.86% 214.40% 141.13% -12.60% -106.26% 99.19% 100.00%
NP to SH 15,075 3,788 2,962 -204 -2,247 2,524 2,174 38.07% YoY % 297.97% 27.89% 1,551.96% 90.92% -189.03% 16.10% - Horiz. % 693.42% 174.24% 136.25% -9.38% -103.36% 116.10% 100.00%
Tax Rate 7.61 % 10.18 % 11.44 % - % - % 25.36 % 41.22 % -24.53% YoY % -25.25% -11.01% 0.00% 0.00% 0.00% -38.48% - Horiz. % 18.46% 24.70% 27.75% 0.00% 0.00% 61.52% 100.00%
Total Cost 22,720 23,262 26,952 20,937 21,092 25,399 34,204 -6.59% YoY % -2.33% -13.69% 28.73% -0.73% -16.96% -25.74% - Horiz. % 66.42% 68.01% 78.80% 61.21% 61.67% 74.26% 100.00%
Net Worth 332,248 322,444 281,049 256,041 270,205 251,462 236,763 5.81% YoY % 3.04% 14.73% 9.77% -5.24% 7.45% 6.21% - Horiz. % 140.33% 136.19% 118.71% 108.14% 114.13% 106.21% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 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 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 332,248 322,444 281,049 256,041 270,205 251,462 236,763 5.81% YoY % 3.04% 14.73% 9.77% -5.24% 7.45% 6.21% - Horiz. % 140.33% 136.19% 118.71% 108.14% 114.13% 106.21% 100.00%
NOSH 108,934 108,934 108,934 108,954 108,954 56,130 56,105 11.69% YoY % 0.00% 0.00% -0.02% 0.00% 94.11% 0.04% - Horiz. % 194.16% 194.16% 194.16% 194.20% 194.20% 100.04% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 40.18 % 17.00 % 10.42 % -1.36 % -12.60 % 7.98 % 6.10 % 36.89% YoY % 136.35% 63.15% 866.18% 89.21% -257.89% 30.82% - Horiz. % 658.69% 278.69% 170.82% -22.30% -206.56% 130.82% 100.00%
ROE 4.54 % 1.17 % 1.05 % -0.08 % -0.83 % 1.00 % 0.92 % 30.46% YoY % 288.03% 11.43% 1,412.50% 90.36% -183.00% 8.70% - Horiz. % 493.48% 127.17% 114.13% -8.70% -90.22% 108.70% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 34.87 25.73 27.62 18.96 17.19 49.18 64.92 -9.84% YoY % 35.52% -6.84% 45.68% 10.30% -65.05% -24.25% - Horiz. % 53.71% 39.63% 42.54% 29.21% 26.48% 75.75% 100.00%
EPS 13.84 3.48 2.72 -0.19 -2.06 4.50 3.87 23.65% YoY % 297.70% 27.94% 1,531.58% 90.78% -145.78% 16.28% - Horiz. % 357.62% 89.92% 70.28% -4.91% -53.23% 116.28% 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 3.0500 2.9600 2.5800 2.3500 2.4800 4.4800 4.2200 -5.27% YoY % 3.04% 14.73% 9.79% -5.24% -44.64% 6.16% - Horiz. % 72.27% 70.14% 61.14% 55.69% 58.77% 106.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,048 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 31.64 23.35 25.06 17.21 15.60 22.99 30.34 0.70% YoY % 35.50% -6.82% 45.61% 10.32% -32.14% -24.23% - Horiz. % 104.28% 76.96% 82.60% 56.72% 51.42% 75.77% 100.00%
EPS 12.56 3.16 2.47 -0.17 -1.87 2.10 1.81 38.09% YoY % 297.47% 27.94% 1,552.94% 90.91% -189.05% 16.02% - Horiz. % 693.92% 174.59% 136.46% -9.39% -103.31% 116.02% 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 2.7676 2.6860 2.3411 2.1328 2.2508 2.0947 1.9722 5.81% YoY % 3.04% 14.73% 9.77% -5.24% 7.45% 6.21% - Horiz. % 140.33% 136.19% 118.71% 108.14% 114.13% 106.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 1.4500 1.4100 1.1600 0.9000 1.1200 2.0500 2.2500 -
P/RPS 4.16 5.48 4.20 4.75 6.51 4.17 3.47 3.07% YoY % -24.09% 30.48% -11.58% -27.04% 56.12% 20.17% - Horiz. % 119.88% 157.93% 121.04% 136.89% 187.61% 120.17% 100.00%
P/EPS 10.48 40.55 42.66 -480.68 -54.31 45.59 58.07 -24.82% YoY % -74.16% -4.95% 108.87% -785.07% -219.13% -21.49% - Horiz. % 18.05% 69.83% 73.46% -827.76% -93.53% 78.51% 100.00%
EY 9.54 2.47 2.34 -0.21 -1.84 2.19 1.72 33.03% YoY % 286.23% 5.56% 1,214.29% 88.59% -184.02% 27.33% - Horiz. % 554.65% 143.60% 136.05% -12.21% -106.98% 127.33% 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 0.48 0.45 0.38 0.45 0.46 0.53 -1.64% YoY % 0.00% 6.67% 18.42% -15.56% -2.17% -13.21% - Horiz. % 90.57% 90.57% 84.91% 71.70% 84.91% 86.79% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 29/06/22 - 29/06/20 01/07/19 28/06/18 28/06/17 -
Price 1.3900 1.3600 1.2100 1.0300 0.9850 2.1000 2.2300 -
P/RPS 3.99 5.29 4.38 5.43 5.73 4.27 3.43 2.55% YoY % -24.57% 20.78% -19.34% -5.24% 34.19% 24.49% - Horiz. % 116.33% 154.23% 127.70% 158.31% 167.06% 124.49% 100.00%
P/EPS 10.04 39.11 44.50 -550.11 -47.76 46.70 57.55 -25.24% YoY % -74.33% -12.11% 108.09% -1,051.82% -202.27% -18.85% - Horiz. % 17.45% 67.96% 77.32% -955.88% -82.99% 81.15% 100.00%
EY 9.96 2.56 2.25 -0.18 -2.09 2.14 1.74 33.73% YoY % 289.06% 13.78% 1,350.00% 91.39% -197.66% 22.99% - Horiz. % 572.41% 147.13% 129.31% -10.34% -120.11% 122.99% 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 0.46 0.46 0.47 0.44 0.40 0.47 0.53 -2.33% YoY % 0.00% -2.13% 6.82% 10.00% -14.89% -11.32% - Horiz. % 86.79% 86.79% 88.68% 83.02% 75.47% 88.68% 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