[ASIABRN] YoY Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 44,846 42,754 30,715 49,233 41,031 35,549 35,060 4.19% YoY % 4.89% 39.20% -37.61% 19.99% 15.42% 1.39% - Horiz. % 127.91% 121.95% 87.61% 140.42% 117.03% 101.39% 100.00%
PBT 2,493 2,721 2,624 5,796 1,594 1,251 -1,986 - YoY % -8.38% 3.70% -54.73% 263.61% 27.42% 162.99% - Horiz. % -125.53% -137.01% -132.12% -291.84% -80.26% -62.99% 100.00%
Tax -512 -769 -595 -448 -270 -318 -115 28.25% YoY % 33.42% -29.24% -32.81% -65.93% 15.09% -176.52% - Horiz. % 445.22% 668.70% 517.39% 389.57% 234.78% 276.52% 100.00%
NP 1,981 1,952 2,029 5,348 1,324 933 -2,101 - YoY % 1.49% -3.79% -62.06% 303.93% 41.91% 144.41% - Horiz. % -94.29% -92.91% -96.57% -254.55% -63.02% -44.41% 100.00%
NP to SH 1,973 1,947 2,029 5,348 1,324 933 -2,101 - YoY % 1.34% -4.04% -62.06% 303.93% 41.91% 144.41% - Horiz. % -93.91% -92.67% -96.57% -254.55% -63.02% -44.41% 100.00%
Tax Rate 20.54 % 28.26 % 22.68 % 7.73 % 16.94 % 25.42 % - % - YoY % -27.32% 24.60% 193.40% -54.37% -33.36% 0.00% - Horiz. % 80.80% 111.17% 89.22% 30.41% 66.64% 100.00% -
Total Cost 42,865 40,802 28,686 43,885 39,707 34,616 37,161 2.41% YoY % 5.06% 42.24% -34.63% 10.52% 14.71% -6.85% - Horiz. % 115.35% 109.80% 77.19% 118.09% 106.85% 93.15% 100.00%
Net Worth 237,300 234,974 216,362 207,056 195,423 146,567 135,854 9.74% YoY % 0.99% 8.60% 4.49% 5.95% 33.33% 7.89% - Horiz. % 174.67% 172.96% 159.26% 152.41% 143.85% 107.89% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 237,300 234,974 216,362 207,056 195,423 146,567 135,854 9.74% YoY % 0.99% 8.60% 4.49% 5.95% 33.33% 7.89% - Horiz. % 174.67% 172.96% 159.26% 152.41% 143.85% 107.89% 100.00%
NOSH 232,647 232,647 232,647 232,647 232,647 116,323 78,984 19.72% YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 47.27% - Horiz. % 294.55% 294.55% 294.55% 294.55% 294.55% 147.27% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.42 % 4.57 % 6.61 % 10.86 % 3.23 % 2.62 % -5.99 % - YoY % -3.28% -30.86% -39.13% 236.22% 23.28% 143.74% - Horiz. % -73.79% -76.29% -110.35% -181.30% -53.92% -43.74% 100.00%
ROE 0.83 % 0.83 % 0.94 % 2.58 % 0.68 % 0.64 % -1.55 % - YoY % 0.00% -11.70% -63.57% 279.41% 6.25% 141.29% - Horiz. % -53.55% -53.55% -60.65% -166.45% -43.87% -41.29% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 19.28 18.38 13.20 21.16 17.64 30.56 44.39 -12.97% YoY % 4.90% 39.24% -37.62% 19.95% -42.28% -31.16% - Horiz. % 43.43% 41.41% 29.74% 47.67% 39.74% 68.84% 100.00%
EPS 0.85 0.84 0.87 2.30 0.57 0.80 -2.66 - YoY % 1.19% -3.45% -62.17% 303.51% -28.75% 130.08% - Horiz. % -31.95% -31.58% -32.71% -86.47% -21.43% -30.08% 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 1.0200 1.0100 0.9300 0.8900 0.8400 1.2600 1.7200 -8.34% YoY % 0.99% 8.60% 4.49% 5.95% -33.33% -26.74% - Horiz. % 59.30% 58.72% 54.07% 51.74% 48.84% 73.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 19.28 18.38 13.20 21.16 17.64 15.28 15.07 4.19% YoY % 4.90% 39.24% -37.62% 19.95% 15.45% 1.39% - Horiz. % 127.94% 121.96% 87.59% 140.41% 117.05% 101.39% 100.00%
EPS 0.85 0.84 0.87 2.30 0.57 0.40 -0.90 - YoY % 1.19% -3.45% -62.17% 303.51% 42.50% 144.44% - Horiz. % -94.44% -93.33% -96.67% -255.56% -63.33% -44.44% 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 1.0200 1.0100 0.9300 0.8900 0.8400 0.6300 0.5839 9.74% YoY % 0.99% 8.60% 4.49% 5.95% 33.33% 7.90% - Horiz. % 174.69% 172.97% 159.27% 152.42% 143.86% 107.90% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.5300 0.5700 0.6000 0.4200 0.4550 0.6800 0.9800 -
P/RPS 2.75 3.10 4.54 1.98 2.58 2.23 2.21 3.71% YoY % -11.29% -31.72% 129.29% -23.26% 15.70% 0.90% - Horiz. % 124.43% 140.27% 205.43% 89.59% 116.74% 100.90% 100.00%
P/EPS 62.50 68.11 68.80 18.27 79.95 84.78 -36.84 - YoY % -8.24% -1.00% 276.57% -77.15% -5.70% 330.13% - Horiz. % -169.65% -184.88% -186.75% -49.59% -217.02% -230.13% 100.00%
EY 1.60 1.47 1.45 5.47 1.25 1.18 -2.71 - YoY % 8.84% 1.38% -73.49% 337.60% 5.93% 143.54% - Horiz. % -59.04% -54.24% -53.51% -201.85% -46.13% -43.54% 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 0.52 0.56 0.65 0.47 0.54 0.54 0.57 -1.52% YoY % -7.14% -13.85% 38.30% -12.96% 0.00% -5.26% - Horiz. % 91.23% 98.25% 114.04% 82.46% 94.74% 94.74% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date - 29/11/22 17/11/21 20/11/20 21/11/19 15/11/18 24/11/17 -
Price 0.5150 0.5300 0.5500 0.4900 0.5000 0.5900 0.9700 -
P/RPS 2.67 2.88 4.17 2.32 2.84 1.93 2.19 3.36% YoY % -7.29% -30.94% 79.74% -18.31% 47.15% -11.87% - Horiz. % 121.92% 131.51% 190.41% 105.94% 129.68% 88.13% 100.00%
P/EPS 60.73 63.33 63.06 21.32 87.86 73.56 -36.47 - YoY % -4.11% 0.43% 195.78% -75.73% 19.44% 301.70% - Horiz. % -166.52% -173.65% -172.91% -58.46% -240.91% -201.70% 100.00%
EY 1.65 1.58 1.59 4.69 1.14 1.36 -2.74 - YoY % 4.43% -0.63% -66.10% 311.40% -16.18% 149.64% - Horiz. % -60.22% -57.66% -58.03% -171.17% -41.61% -49.64% 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 0.50 0.52 0.59 0.55 0.60 0.47 0.56 -1.87% YoY % -3.85% -11.86% 7.27% -8.33% 27.66% -16.07% - Horiz. % 89.29% 92.86% 105.36% 98.21% 107.14% 83.93% 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
Bursa Announcement QR (30 Sep 2022).pdf 
