[CNERGEN] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[CNERGEN] CNERGENZ BERHAD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 3.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CNERGEN's Result
CNERGEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 197,674 239,736 216,890 235,008 226,968 147,612 152,952 18.70%
PBT 33,590 38,576 29,320 35,440 34,434 19,488 18,251 50.34%
Tax -8,230 -9,592 -7,603 -8,742 -8,560 -4,928 -5,194 36.02%
NP 25,360 28,984 21,717 26,697 25,874 14,560 13,057 55.85%
-
NP to SH 25,360 28,984 21,717 26,697 25,874 14,560 13,057 55.85%
-
Tax Rate 24.50% 24.87% 25.93% 24.67% 24.86% 25.29% 28.46% -
Total Cost 172,314 210,752 195,173 208,310 201,094 133,052 139,895 14.95%
-
Net Worth 159,359 149,878 146,823 155,966 142,457 75,619 73,302 68.05%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 6,423 3,564 - - - -
Div Payout % - - 29.58% 13.35% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 159,359 149,878 146,823 155,966 142,457 75,619 73,302 68.05%
NOSH 498,000 498,000 498,000 498,000 498,000 398,000 458,140 5.73%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.83% 12.09% 10.01% 11.36% 11.40% 9.86% 8.54% -
ROE 15.91% 19.34% 14.79% 17.12% 18.16% 19.25% 17.81% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 39.69 49.59 47.27 52.74 54.17 37.09 33.39 12.24%
EPS 5.10 6.00 4.73 5.99 6.18 3.64 2.85 47.55%
DPS 0.00 0.00 1.40 0.80 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.32 0.35 0.34 0.19 0.16 58.94%
Adjusted Per Share Value based on latest NOSH - 498,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 39.69 48.14 43.55 47.19 45.58 29.64 30.71 18.70%
EPS 5.10 5.82 4.36 5.36 5.20 2.92 2.62 56.09%
DPS 0.00 0.00 1.29 0.72 0.00 0.00 0.00 -
NAPS 0.32 0.301 0.2948 0.3132 0.2861 0.1518 0.1472 68.05%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 - - -
Price 0.865 0.88 0.805 1.06 0.57 0.00 0.00 -
P/RPS 2.18 1.77 1.70 2.01 1.05 0.00 0.00 -
P/EPS 16.99 14.68 17.01 17.69 9.23 0.00 0.00 -
EY 5.89 6.81 5.88 5.65 10.83 0.00 0.00 -
DY 0.00 0.00 1.74 0.75 0.00 0.00 0.00 -
P/NAPS 2.70 2.84 2.52 3.03 1.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 21/02/23 17/11/22 17/08/22 27/05/22 - -
Price 0.75 0.90 0.855 0.815 0.725 0.625 0.00 -
P/RPS 1.89 1.82 1.81 1.55 1.34 1.69 0.00 -
P/EPS 14.73 15.01 18.06 13.60 11.74 17.08 0.00 -
EY 6.79 6.66 5.54 7.35 8.52 5.85 0.00 -
DY 0.00 0.00 1.64 0.98 0.00 0.00 0.00 -
P/NAPS 2.34 2.90 2.67 2.33 2.13 3.29 0.00 -

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 ⃤ & 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