[INFOM] QoQ Annualized Quarter Result on 31-Aug-2024 [#1]

Announcement Date
15-Oct-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
31-Aug-2024 [#1]
Profit Trend
QoQ- -3.03%
YoY- 10.25%
View:
Show?
Annualized Quarter Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 184,712 225,160 222,178 231,720 224,824 251,262 258,293 -19.94%
PBT 38,564 42,314 42,046 40,398 35,404 49,447 52,017 -18.01%
Tax -6,504 -9,261 -8,706 -7,958 -6,320 -8,552 -8,657 -17.28%
NP 32,060 33,053 33,340 32,440 29,084 40,895 43,360 -18.15%
-
NP to SH 32,052 33,052 33,330 32,430 29,072 40,878 43,341 -18.14%
-
Tax Rate 16.87% 21.89% 20.71% 19.70% 17.85% 17.30% 16.64% -
Total Cost 152,652 192,107 188,838 199,280 195,740 210,367 214,933 -20.31%
-
Net Worth 146,764 142,917 140,031 130,471 120,310 114,297 104,677 25.14%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 146,764 142,917 140,031 130,471 120,310 114,297 104,677 25.14%
NOSH 602,481 601,250 601,250 601,250 601,250 601,250 601,250 0.13%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 17.36% 14.68% 15.01% 14.00% 12.94% 16.28% 16.79% -
ROE 21.84% 23.13% 23.80% 24.86% 24.16% 35.76% 41.40% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 30.66 37.45 36.95 38.54 37.39 41.79 42.96 -20.05%
EPS 5.32 5.50 5.55 5.40 4.84 7.28 7.91 -23.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2436 0.2377 0.2329 0.217 0.2001 0.1901 0.1741 24.97%
Adjusted Per Share Value based on latest NOSH - 602,481
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 30.66 37.37 36.88 38.46 37.32 41.70 42.87 -19.94%
EPS 5.32 5.49 5.53 5.38 4.83 6.78 7.19 -18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2436 0.2372 0.2324 0.2166 0.1997 0.1897 0.1737 25.16%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 1.29 1.42 1.63 1.77 1.76 1.51 1.25 -
P/RPS 4.21 3.79 4.41 4.59 4.71 3.61 2.91 27.77%
P/EPS 24.25 25.83 29.40 32.82 36.40 22.21 17.34 24.93%
EY 4.12 3.87 3.40 3.05 2.75 4.50 5.77 -20.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.30 5.97 7.00 8.16 8.80 7.94 7.18 -18.24%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 15/10/24 25/07/24 18/04/24 17/01/24 17/10/23 31/07/23 13/04/23 -
Price 1.42 1.42 1.45 1.61 1.70 1.73 1.61 -
P/RPS 4.63 3.79 3.92 4.18 4.55 4.14 3.75 15.01%
P/EPS 26.69 25.83 26.16 29.85 35.16 25.45 22.33 12.56%
EY 3.75 3.87 3.82 3.35 2.84 3.93 4.48 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 5.97 6.23 7.42 8.50 9.10 9.25 -26.38%

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