[SIGN] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 7.8%
YoY- 63.72%
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 601,908 622,910 600,088 532,234 354,240 431,979 326,298 50.35%
PBT 53,116 96,425 85,857 70,506 15,732 46,933 37,321 26.49%
Tax -16,580 -23,405 -17,994 -13,084 -5,072 -11,789 -7,303 72.65%
NP 36,536 73,020 67,862 57,422 10,660 35,144 30,018 13.98%
-
NP to SH 21,100 53,083 49,241 45,640 8,656 32,424 28,728 -18.57%
-
Tax Rate 31.21% 24.27% 20.96% 18.56% 32.24% 25.12% 19.57% -
Total Cost 565,372 549,890 532,225 474,812 343,580 396,835 296,280 53.78%
-
Net Worth 348,150 412,550 418,897 453,089 246,369 249,268 242,019 27.40%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 843 - - - - - - -
Div Payout % 4.00% - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 348,150 412,550 418,897 453,089 246,369 249,268 242,019 27.40%
NOSH 527,500 645,497 645,497 645,497 295,248 295,248 295,248 47.18%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.07% 11.72% 11.31% 10.79% 3.01% 8.14% 9.20% -
ROE 6.06% 12.87% 11.75% 10.07% 3.51% 13.01% 11.87% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 114.11 98.14 94.55 84.58 122.22 149.04 114.60 -0.28%
EPS 4.00 9.70 9.47 10.00 2.80 11.60 10.30 -46.74%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.66 0.72 0.85 0.86 0.85 -15.50%
Adjusted Per Share Value based on latest NOSH - 645,497
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 91.28 94.47 91.01 80.72 53.72 65.51 49.49 50.34%
EPS 3.20 8.05 7.47 6.92 1.31 4.92 4.36 -18.61%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.528 0.6257 0.6353 0.6872 0.3736 0.378 0.367 27.41%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.97 0.855 0.96 1.31 2.55 2.35 1.73 -
P/RPS 0.85 0.87 1.02 1.55 2.09 1.58 1.51 -31.80%
P/EPS 24.25 10.22 12.37 18.06 85.39 21.01 17.15 25.95%
EY 4.12 9.78 8.08 5.54 1.17 4.76 5.83 -20.64%
DY 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.32 1.45 1.82 3.00 2.73 2.04 -19.60%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 28/02/24 27/11/23 28/08/23 29/05/23 22/02/23 22/11/22 -
Price 1.56 0.87 0.935 1.24 1.29 2.42 2.91 -
P/RPS 1.37 0.89 0.99 1.47 1.06 1.62 2.54 -33.71%
P/EPS 39.00 10.40 12.05 17.10 43.20 21.63 28.84 22.26%
EY 2.56 9.61 8.30 5.85 2.32 4.62 3.47 -18.33%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.34 1.42 1.72 1.52 2.81 3.42 -21.89%

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