[MASTER] YoY TTM Result on 2021-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 164,709 155,656 136,414 197,737 159,258 127,637 84,709 11.71% YoY % 5.82% 14.11% -31.01% 24.16% 24.77% 50.68% - Horiz. % 194.44% 183.75% 161.04% 233.43% 188.01% 150.68% 100.00%
PBT 26,135 19,292 13,348 17,168 10,310 6,170 3,678 38.63% YoY % 35.47% 44.53% -22.25% 66.52% 67.10% 67.75% - Horiz. % 710.58% 524.52% 362.91% 466.78% 280.32% 167.75% 100.00%
Tax -3,930 -3,512 -1,860 -1,535 -2,872 -1,479 -967 26.31% YoY % -11.90% -88.82% -21.17% 46.55% -94.19% -52.95% - Horiz. % 406.41% 363.19% 192.35% 158.74% 297.00% 152.95% 100.00%
NP 22,205 15,780 11,488 15,633 7,438 4,691 2,711 41.96% YoY % 40.72% 37.36% -26.51% 110.18% 58.56% 73.04% - Horiz. % 819.07% 582.07% 423.76% 576.65% 274.36% 173.04% 100.00%
NP to SH 22,204 15,783 11,493 15,640 7,446 4,700 3,126 38.63% YoY % 40.68% 37.33% -26.52% 110.05% 58.43% 50.35% - Horiz. % 710.30% 504.89% 367.66% 500.32% 238.20% 150.35% 100.00%
Tax Rate 15.04 % 18.20 % 13.93 % 8.94 % 27.86 % 23.97 % 26.29 % -8.88% YoY % -17.36% 30.65% 55.82% -67.91% 16.23% -8.82% - Horiz. % 57.21% 69.23% 52.99% 34.01% 105.97% 91.18% 100.00%
Total Cost 142,504 139,876 124,926 182,104 151,820 122,946 81,998 9.64% YoY % 1.88% 11.97% -31.40% 19.95% 23.49% 49.94% - Horiz. % 173.79% 170.58% 152.35% 222.08% 185.15% 149.94% 100.00%
Net Worth 145,289 131,088 117,433 109,240 94,492 77,014 72,644 12.24% YoY % 10.83% 11.63% 7.50% 15.61% 22.70% 6.02% - Horiz. % 200.00% 180.45% 161.65% 150.38% 130.08% 106.02% 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 6,554 3,277 4,369 1,092 819 546 0 - YoY % 100.00% -25.00% 300.00% 33.33% 50.00% 0.00% - Horiz. % 1,200.00% 600.00% 800.00% 200.00% 150.00% 100.00% -
Div Payout % 29.52 % 20.76 % 38.02 % 6.98 % 11.00 % 11.62 % - % - YoY % 42.20% -45.40% 444.70% -36.55% -5.34% 0.00% - Horiz. % 254.04% 178.66% 327.19% 60.07% 94.66% 100.00% -
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 145,289 131,088 117,433 109,240 94,492 77,014 72,644 12.24% YoY % 10.83% 11.63% 7.50% 15.61% 22.70% 6.02% - Horiz. % 200.00% 180.45% 161.65% 150.38% 130.08% 106.02% 100.00%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 - 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.48 % 10.14 % 8.42 % 7.91 % 4.67 % 3.68 % 3.20 % 27.07% YoY % 32.94% 20.43% 6.45% 69.38% 26.90% 15.00% - Horiz. % 421.25% 316.88% 263.12% 247.19% 145.94% 115.00% 100.00%
ROE 15.28 % 12.04 % 9.79 % 14.32 % 7.88 % 6.10 % 4.30 % 23.52% YoY % 26.91% 22.98% -31.63% 81.73% 29.18% 41.86% - Horiz. % 355.35% 280.00% 227.67% 333.02% 183.26% 141.86% 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 301.55 284.98 249.75 362.02 291.57 233.68 155.09 11.71% YoY % 5.81% 14.11% -31.01% 24.16% 24.77% 50.67% - Horiz. % 194.44% 183.75% 161.04% 233.43% 188.00% 150.67% 100.00%
EPS 40.65 28.90 21.04 28.63 13.63 8.60 5.72 38.64% YoY % 40.66% 37.36% -26.51% 110.05% 58.49% 50.35% - Horiz. % 710.66% 505.24% 367.83% 500.52% 238.29% 150.35% 100.00%
DPS 12.00 6.00 8.00 2.00 1.50 1.00 0.00 - YoY % 100.00% -25.00% 300.00% 33.33% 50.00% 0.00% - Horiz. % 1,200.00% 600.00% 800.00% 200.00% 150.00% 100.00% -
NAPS 2.6600 2.4000 2.1500 2.0000 1.7300 1.4100 1.3300 12.24% YoY % 10.83% 11.63% 7.50% 15.61% 22.70% 6.02% - Horiz. % 200.00% 180.45% 161.65% 150.38% 130.08% 106.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 301.55 284.98 249.75 362.02 291.57 233.68 155.09 11.71% YoY % 5.81% 14.11% -31.01% 24.16% 24.77% 50.67% - Horiz. % 194.44% 183.75% 161.04% 233.43% 188.00% 150.67% 100.00%
EPS 40.65 28.90 21.04 28.63 13.63 8.60 5.72 38.64% YoY % 40.66% 37.36% -26.51% 110.05% 58.49% 50.35% - Horiz. % 710.66% 505.24% 367.83% 500.52% 238.29% 150.35% 100.00%
DPS 12.00 6.00 8.00 2.00 1.50 1.00 0.00 - YoY % 100.00% -25.00% 300.00% 33.33% 50.00% 0.00% - Horiz. % 1,200.00% 600.00% 800.00% 200.00% 150.00% 100.00% -
NAPS 2.6600 2.4000 2.1500 2.0000 1.7300 1.4100 1.3300 12.24% YoY % 10.83% 11.63% 7.50% 15.61% 22.70% 6.02% - Horiz. % 200.00% 180.45% 161.65% 150.38% 130.08% 106.02% 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 2.6500 1.6900 1.7500 1.5800 0.7900 0.5800 0.5850 -
P/RPS 0.88 0.59 0.70 0.44 0.27 0.25 0.38 15.02% YoY % 49.15% -15.71% 59.09% 62.96% 8.00% -34.21% - Horiz. % 231.58% 155.26% 184.21% 115.79% 71.05% 65.79% 100.00%
P/EPS 6.52 5.85 8.32 5.52 5.80 6.74 10.22 -7.21% YoY % 11.45% -29.69% 50.72% -4.83% -13.95% -34.05% - Horiz. % 63.80% 57.24% 81.41% 54.01% 56.75% 65.95% 100.00%
EY 15.34 17.10 12.02 18.12 17.26 14.84 9.78 7.79% YoY % -10.29% 42.26% -33.66% 4.98% 16.31% 51.74% - Horiz. % 156.85% 174.85% 122.90% 185.28% 176.48% 151.74% 100.00%
DY 4.53 3.55 4.57 1.27 1.90 1.72 0.00 - YoY % 27.61% -22.32% 259.84% -33.16% 10.47% 0.00% - Horiz. % 263.37% 206.40% 265.70% 73.84% 110.47% 100.00% -
P/NAPS 1.00 0.70 0.81 0.79 0.46 0.41 0.44 14.66% YoY % 42.86% -13.58% 2.53% 71.74% 12.20% -6.82% - Horiz. % 227.27% 159.09% 184.09% 179.55% 104.55% 93.18% 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 26/05/23 26/05/22 27/05/21 27/05/20 24/05/19 14/05/18 24/05/17 -
Price 2.5100 1.5800 1.7900 1.6500 0.7050 0.6400 0.6750 -
P/RPS 0.83 0.55 0.72 0.46 0.24 0.27 0.44 11.15% YoY % 50.91% -23.61% 56.52% 91.67% -11.11% -38.64% - Horiz. % 188.64% 125.00% 163.64% 104.55% 54.55% 61.36% 100.00%
P/EPS 6.17 5.47 8.51 5.76 5.17 7.44 11.79 -10.23% YoY % 12.80% -35.72% 47.74% 11.41% -30.51% -36.90% - Horiz. % 52.33% 46.40% 72.18% 48.85% 43.85% 63.10% 100.00%
EY 16.20 18.29 11.76 17.35 19.34 13.45 8.48 11.39% YoY % -11.43% 55.53% -32.22% -10.29% 43.79% 58.61% - Horiz. % 191.04% 215.68% 138.68% 204.60% 228.07% 158.61% 100.00%
DY 4.78 3.80 4.47 1.21 2.13 1.56 0.00 - YoY % 25.79% -14.99% 269.42% -43.19% 36.54% 0.00% - Horiz. % 306.41% 243.59% 286.54% 77.56% 136.54% 100.00% -
P/NAPS 0.94 0.66 0.83 0.83 0.41 0.45 0.51 10.72% YoY % 42.42% -20.48% 0.00% 102.44% -8.89% -11.76% - Horiz. % 184.31% 129.41% 162.75% 162.75% 80.39% 88.24% 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
Announcement 1Q21.pdf 
