[SEDANIA] QoQ Annualized Quarter Result on 31-Dec-2023

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
15-Mar-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023
Profit Trend
QoQ- 11.2%
YoY- 641.36%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 53,916 45,932 47,656 46,640 38,772 40,380 36,246 30.21%
PBT 6,478 6,657 7,406 7,308 2,556 4,457 4,296 31.39%
Tax -1,277 -1,069 -1,020 -828 -1,179 -1,825 -1,964 -24.88%
NP 5,201 5,588 6,386 6,480 1,377 2,632 2,332 70.45%
-
NP to SH 5,589 5,026 5,938 5,632 754 1,498 1,626 127.24%
-
Tax Rate 19.71% 16.06% 13.77% 11.33% 46.13% 40.95% 45.72% -
Total Cost 48,714 40,344 41,270 40,160 37,395 37,748 33,914 27.22%
-
Net Worth 61,449 45,642 44,669 43,071 41,489 42,025 41,141 30.56%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 61,449 45,642 44,669 43,071 41,489 42,025 41,141 30.56%
NOSH 365,352 347,352 347,352 347,352 347,352 347,352 347,189 3.44%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.65% 12.17% 13.40% 13.89% 3.55% 6.52% 6.43% -
ROE 9.10% 11.01% 13.29% 13.08% 1.82% 3.57% 3.95% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.05 13.22 13.72 13.43 11.16 11.63 10.44 27.52%
EPS 1.59 1.45 1.70 1.64 0.22 0.43 0.46 128.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1314 0.1286 0.124 0.1194 0.121 0.1185 27.86%
Adjusted Per Share Value based on latest NOSH - 365,352
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.76 12.57 13.04 12.77 10.61 11.05 9.92 30.23%
EPS 1.53 1.38 1.63 1.54 0.21 0.41 0.45 125.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.1249 0.1223 0.1179 0.1136 0.115 0.1126 30.57%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.23 0.18 0.21 0.205 0.265 0.30 0.505 -
P/RPS 1.53 1.36 1.53 1.53 2.38 2.58 4.84 -53.49%
P/EPS 14.74 12.44 12.28 12.64 122.13 69.53 107.83 -73.36%
EY 6.78 8.04 8.14 7.91 0.82 1.44 0.93 274.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.37 1.63 1.65 2.22 2.48 4.26 -53.65%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 15/03/24 29/11/23 29/08/23 24/05/23 28/02/23 29/11/22 30/08/22 -
Price 0.19 0.185 0.205 0.205 0.22 0.24 0.30 -
P/RPS 1.26 1.40 1.49 1.53 1.97 2.06 2.87 -42.14%
P/EPS 12.18 12.78 11.99 12.64 101.39 55.62 64.06 -66.83%
EY 8.21 7.82 8.34 7.91 0.99 1.80 1.56 201.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.41 1.59 1.65 1.84 1.98 2.53 -42.17%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment