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

Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -9.97%
YoY- -13.26%
Quarter Report
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 877,588 937,018 930,910 964,932 1,006,612 922,355 883,236 -0.42%
PBT 43,228 27,169 29,820 37,216 40,852 50,030 51,718 -11.25%
Tax -10,052 -4,568 -3,654 -6,066 -6,252 -12,001 -9,956 0.64%
NP 33,176 22,601 26,165 31,150 34,600 38,029 41,762 -14.21%
-
NP to SH 33,176 22,601 26,165 31,150 34,600 38,029 41,762 -14.21%
-
Tax Rate 23.25% 16.81% 12.25% 16.30% 15.30% 23.99% 19.25% -
Total Cost 844,412 914,417 904,745 933,782 972,012 884,326 841,473 0.23%
-
Net Worth 181,635 171,256 176,446 176,446 171,256 134,929 15,106,925 -94.73%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 20,758 15,568 17,298 20,758 20,758 15,568 - -
Div Payout % 62.57% 68.89% 66.11% 66.64% 60.00% 40.94% - -
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 181,635 171,256 176,446 176,446 171,256 134,929 15,106,925 -94.73%
NOSH 518,960 518,960 518,960 518,960 518,960 518,960 518,960 0.00%
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 3.78% 2.41% 2.81% 3.23% 3.44% 4.12% 4.73% -
ROE 18.27% 13.20% 14.83% 17.65% 20.20% 28.18% 0.28% -
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 169.11 180.56 179.38 185.94 193.97 177.73 170.19 -0.42%
EPS 6.40 4.36 5.04 6.00 6.68 7.33 8.05 -14.16%
DPS 4.00 3.00 3.33 4.00 4.00 3.00 0.00 -
NAPS 0.35 0.33 0.34 0.34 0.33 0.26 29.11 -94.73%
Adjusted Per Share Value based on latest NOSH - 518,960
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 121.61 129.84 129.00 133.71 139.49 127.81 122.39 -0.42%
EPS 4.60 3.13 3.63 4.32 4.79 5.27 5.79 -14.20%
DPS 2.88 2.16 2.40 2.88 2.88 2.16 0.00 -
NAPS 0.2517 0.2373 0.2445 0.2445 0.2373 0.187 20.9337 -94.73%
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 - - -
Price 0.73 0.72 0.745 0.70 0.66 0.00 0.00 -
P/RPS 0.43 0.40 0.42 0.38 0.34 0.00 0.00 -
P/EPS 11.42 16.53 14.78 11.66 9.90 0.00 0.00 -
EY 8.76 6.05 6.77 8.57 10.10 0.00 0.00 -
DY 5.48 4.17 4.47 5.71 6.06 0.00 0.00 -
P/NAPS 2.09 2.18 2.19 2.06 2.00 0.00 0.00 -
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 29/11/23 22/08/23 24/05/23 17/02/23 23/11/22 24/08/22 14/06/22 -
Price 0.755 0.695 0.71 0.75 0.655 0.725 0.00 -
P/RPS 0.45 0.38 0.40 0.40 0.34 0.41 0.00 -
P/EPS 11.81 15.96 14.08 12.50 9.82 9.89 0.00 -
EY 8.47 6.27 7.10 8.00 10.18 10.11 0.00 -
DY 5.30 4.32 4.69 5.33 6.11 4.14 0.00 -
P/NAPS 2.16 2.11 2.09 2.21 1.98 2.79 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