[VOLCANO] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[VOLCANO] VOLCANO BERHAD
Announcement Date
15-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 13.37%
YoY- 6.21%
Quarter Report
Latest QR
Upcoming QR
VOLCANO's Result
VOLCANO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 76,848 111,954 93,052 74,158 58,259 38,827 20,906 137.99%
PBT 9,212 11,655 9,747 9,024 7,931 4,884 2,565 134.33%
Tax -2,332 -2,737 -2,101 -1,928 -1,672 -1,048 -578 153.22%
NP 6,880 8,918 7,646 7,096 6,259 3,836 1,987 128.69%
-
NP to SH 6,880 8,918 7,646 7,096 6,259 3,836 1,987 128.69%
-
Tax Rate 25.31% 23.48% 21.56% 21.37% 21.08% 21.46% 22.53% -
Total Cost 69,968 103,036 85,406 67,062 52,000 34,991 18,919 138.95%
-
Net Worth 95,030 85,519 86,575 85,255 82,516 80,948 81,905 10.40%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 2,174 4,289 2,144 2,144 2,144 2,144 - -
Div Payout % 31.61% 48.10% 28.05% 30.23% 34.27% 55.92% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 95,030 85,519 86,575 85,255 82,516 80,948 81,905 10.40%
NOSH 181,630 165,000 165,000 165,000 165,000 165,000 165,000 6.60%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.95% 7.97% 8.22% 9.57% 10.74% 9.88% 9.50% -
ROE 7.24% 10.43% 8.83% 8.32% 7.59% 4.74% 2.43% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.24 67.85 56.40 44.94 35.31 23.53 12.67 133.43%
EPS 4.04 5.40 4.63 4.30 3.79 2.32 1.20 124.46%
DPS 1.28 2.60 1.30 1.30 1.30 1.30 0.00 -
NAPS 0.5594 0.5183 0.5247 0.5167 0.5001 0.4906 0.4964 8.28%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 42.31 61.64 51.23 40.83 32.08 21.38 11.51 137.99%
EPS 3.79 4.91 4.21 3.91 3.45 2.11 1.09 129.33%
DPS 1.20 2.36 1.18 1.18 1.18 1.18 0.00 -
NAPS 0.5232 0.4708 0.4767 0.4694 0.4543 0.4457 0.4509 10.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.89 0.915 0.88 0.485 0.435 0.40 0.42 -
P/RPS 1.97 1.35 1.56 1.08 1.23 1.70 3.31 -29.22%
P/EPS 21.98 16.93 18.99 11.28 11.47 17.21 34.88 -26.47%
EY 4.55 5.91 5.27 8.87 8.72 5.81 2.87 35.92%
DY 1.44 2.84 1.48 2.68 2.99 3.25 0.00 -
P/NAPS 1.59 1.77 1.68 0.94 0.87 0.82 0.85 51.75%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 16/08/23 17/05/23 15/02/23 21/11/22 19/08/22 26/05/22 -
Price 0.92 1.04 0.93 0.855 0.425 0.41 0.41 -
P/RPS 2.03 1.53 1.65 1.90 1.20 1.74 3.24 -26.75%
P/EPS 22.72 19.24 20.07 19.88 11.20 17.64 34.05 -23.62%
EY 4.40 5.20 4.98 5.03 8.93 5.67 2.94 30.80%
DY 1.39 2.50 1.40 1.52 3.06 3.17 0.00 -
P/NAPS 1.64 2.01 1.77 1.65 0.85 0.84 0.83 57.39%

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