[SENFONG] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Stock

[SENFONG] SENG FONG HOLDINGS BERHAD

Announcement Date

14-Nov-2024

Admission Sponsor

Sponsor

Financial Year

30-Jun-2025

Quarter

30-Sep-2024 [#1]

Profit Trend

QoQ- -4.47%

YoY- 65.08%

Quarter Report

SENFONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Annualized Quarter Result
Revenue	1,439,764	1,138,624	1,076,470	1,014,070	877,588	937,018	930,910	33.63%
YoY %	26.45%	5.77%	6.15%	15.55%	-6.34%	0.66%	-	-
Horiz. %	154.66%	122.31%	115.64%	108.93%	94.27%	100.66%	100.00%	-
PBT	69,244	74,818	71,266	66,818	43,228	27,169	29,820	75.08%
YoY %	-7.45%	4.98%	6.66%	54.57%	59.11%	-8.89%	-	-
Horiz. %	232.21%	250.90%	238.99%	224.07%	144.96%	91.11%	100.00%	-
Tax	-14,476	-17,486	-16,812	-15,422	-10,052	-4,568	-3,654	149.74%
YoY %	17.21%	-4.01%	-9.01%	-53.42%	-120.05%	-25.01%	-	-
Horiz. %	396.17%	478.54%	460.10%	422.06%	275.10%	125.01%	100.00%	-
NP	54,768	57,332	54,454	51,396	33,176	22,601	26,165	63.41%
YoY %	-4.47%	5.29%	5.95%	54.92%	46.79%	-13.62%	-	-
Horiz. %	209.32%	219.12%	208.12%	196.43%	126.80%	86.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,768	57,332	54,454	51,396	33,176	22,601	26,165	63.41%
YoY %	-4.47%	5.29%	5.95%	54.92%	46.79%	-13.62%	-	-
Horiz. %	209.32%	219.12%	208.12%	196.43%	126.80%	86.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.91%	23.37%	23.59%	23.08%	23.25%	16.81%	12.25%	-
YoY %	-10.53%	-0.93%	2.21%	-0.73%	38.31%	37.22%	-	-
Horiz. %	170.69%	190.78%	192.57%	188.41%	189.80%	137.22%	100.00%	-
Total Cost	1,384,996	1,081,292	1,022,016	962,674	844,412	914,417	904,745	32.72%
YoY %	28.09%	5.80%	6.16%	14.01%	-7.66%	1.07%	-	-
Horiz. %	153.08%	119.51%	112.96%	106.40%	93.33%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	230,929	223,712	202,394	192,015	181,635	171,256	176,446	19.59%
YoY %	3.23%	10.53%	5.41%	5.71%	6.06%	-2.94%	-	-
Horiz. %	130.88%	126.79%	114.71%	108.82%	102.94%	97.06%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	36,082	39,691	27,677	25,948	20,758	15,568	17,298	63.03%
YoY %	-9.09%	43.41%	6.66%	25.00%	33.34%	-10.00%	-	-
Horiz. %	208.59%	229.45%	160.00%	150.01%	120.00%	90.00%	100.00%	-
Div Payout %	65.88%	69.23%	50.83%	50.49%	62.57%	68.89%	66.11%	-
YoY %	-4.84%	36.20%	0.67%	-19.31%	-9.17%	4.21%	-	-
Horiz. %	99.65%	104.72%	76.89%	76.37%	94.65%	104.21%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	230,929	223,712	202,394	192,015	181,635	171,256	176,446	19.59%
YoY %	3.23%	10.53%	5.41%	5.71%	6.06%	-2.94%	-	-
Horiz. %	130.88%	126.79%	114.71%	108.82%	102.94%	97.06%	100.00%	-
NOSH	721,654	721,654	518,960	518,960	518,960	518,960	518,960	24.50%
YoY %	0.00%	39.06%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	139.06%	139.06%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	3.80%	5.04%	5.06%	5.07%	3.78%	2.41%	2.81%	-
YoY %	-24.60%	-0.40%	-0.20%	34.13%	56.85%	-14.23%	-	-
Horiz. %	135.23%	179.36%	180.07%	180.43%	134.52%	85.77%	100.00%	-
ROE	23.72%	25.63%	26.91%	26.77%	18.27%	13.20%	14.83%	-
YoY %	-7.45%	-4.76%	0.52%	46.52%	38.41%	-10.99%	-	-
Horiz. %	159.95%	172.83%	181.46%	180.51%	123.20%	89.01%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	199.51	157.78	207.43	195.40	169.11	180.56	179.38	7.32%
YoY %	26.45%	-23.94%	6.16%	15.55%	-6.34%	0.66%	-	-
Horiz. %	111.22%	87.96%	115.64%	108.93%	94.27%	100.66%	100.00%	-
EPS	7.60	7.94	10.49	9.90	6.40	4.36	5.04	31.40%
YoY %	-4.28%	-24.31%	5.96%	54.69%	46.79%	-13.49%	-	-
Horiz. %	150.79%	157.54%	208.13%	196.43%	126.98%	86.51%	100.00%	-
DPS	5.00	5.50	5.33	5.00	4.00	3.00	3.33	31.02%
YoY %	-9.09%	3.19%	6.60%	25.00%	33.33%	-9.91%	-	-
Horiz. %	150.15%	165.17%	160.06%	150.15%	120.12%	90.09%	100.00%	-
NAPS	0.32	0.31	0.39	0.37	0.35	0.33	0.34	-3.95%
YoY %	3.23%	-20.51%	5.41%	5.71%	6.06%	-2.94%	-	-
Horiz. %	94.12%	91.18%	114.71%	108.82%	102.94%	97.06%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 721,654
RPS	199.51	157.78	149.17	140.52	121.61	129.84	129.00	33.63%
YoY %	26.45%	5.77%	6.16%	15.55%	-6.34%	0.65%	-	-
Horiz. %	154.66%	122.31%	115.64%	108.93%	94.27%	100.65%	100.00%	-
EPS	7.60	7.94	7.55	7.12	4.60	3.13	3.63	63.43%
YoY %	-4.28%	5.17%	6.04%	54.78%	46.96%	-13.77%	-	-
Horiz. %	209.37%	218.73%	207.99%	196.14%	126.72%	86.23%	100.00%	-
DPS	5.00	5.50	3.84	3.60	2.88	2.16	2.40	62.90%
YoY %	-9.09%	43.23%	6.67%	25.00%	33.33%	-10.00%	-	-
Horiz. %	208.33%	229.17%	160.00%	150.00%	120.00%	90.00%	100.00%	-
NAPS	0.32	0.31	0.2805	0.2661	0.2517	0.2373	0.2445	19.59%
YoY %	3.23%	10.52%	5.41%	5.72%	6.07%	-2.94%	-	-
Horiz. %	130.88%	126.79%	114.72%	108.83%	102.94%	97.06%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	1.15	0.98	1.10	0.755	0.73	0.72	0.745	-
P/RPS	0.58	0.62	0.53	0.39	0.43	0.40	0.42	23.93%
YoY %	-6.45%	16.98%	35.90%	-9.30%	7.50%	-4.76%	-	-
Horiz. %	138.10%	147.62%	126.19%	92.86%	102.38%	95.24%	100.00%	-
P/EPS	15.15	12.34	10.48	7.62	11.42	16.53	14.78	1.65%
YoY %	22.77%	17.75%	37.53%	-33.27%	-30.91%	11.84%	-	-
Horiz. %	102.50%	83.49%	70.91%	51.56%	77.27%	111.84%	100.00%	-
EY	6.60	8.11	9.54	13.12	8.76	6.05	6.77	-1.67%
YoY %	-18.62%	-14.99%	-27.29%	49.77%	44.79%	-10.64%	-	-
Horiz. %	97.49%	119.79%	140.92%	193.80%	129.39%	89.36%	100.00%	-
DY	4.35	5.61	4.85	6.62	5.48	4.17	4.47	-1.79%
YoY %	-22.46%	15.67%	-26.74%	20.80%	31.41%	-6.71%	-	-
Horiz. %	97.32%	125.50%	108.50%	148.10%	122.60%	93.29%	100.00%	-
P/NAPS	3.59	3.16	2.82	2.04	2.09	2.18	2.19	38.90%
YoY %	13.61%	12.06%	38.24%	-2.39%	-4.13%	-0.46%	-	-
Horiz. %	163.93%	144.29%	128.77%	93.15%	95.43%	99.54%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	14/11/24	13/08/24	06/05/24	23/02/24	29/11/23	22/08/23	24/05/23	-
Price	1.05	1.19	1.18	0.77	0.755	0.695	0.71	-
P/RPS	0.53	0.75	0.57	0.39	0.45	0.38	0.40	20.57%
YoY %	-29.33%	31.58%	46.15%	-13.33%	18.42%	-5.00%	-	-
Horiz. %	132.50%	187.50%	142.50%	97.50%	112.50%	95.00%	100.00%	-
P/EPS	13.84	14.98	11.25	7.77	11.81	15.96	14.08	-1.13%
YoY %	-7.61%	33.16%	44.79%	-34.21%	-26.00%	13.35%	-	-
Horiz. %	98.30%	106.39%	79.90%	55.18%	83.88%	113.35%	100.00%	-
EY	7.23	6.68	8.89	12.86	8.47	6.27	7.10	1.21%
YoY %	8.23%	-24.86%	-30.87%	51.83%	35.09%	-11.69%	-	-
Horiz. %	101.83%	94.08%	125.21%	181.13%	119.30%	88.31%	100.00%	-
DY	4.76	4.62	4.52	6.49	5.30	4.32	4.69	0.98%
YoY %	3.03%	2.21%	-30.35%	22.45%	22.69%	-7.89%	-	-
Horiz. %	101.49%	98.51%	96.38%	138.38%	113.01%	92.11%	100.00%	-
P/NAPS	3.28	3.84	3.03	2.08	2.16	2.11	2.09	34.93%
YoY %	-14.58%	26.73%	45.67%	-3.70%	2.37%	0.96%	-	-
Horiz. %	156.94%	183.73%	144.98%	99.52%	103.35%	100.96%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos