[MISC] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 73.89%
YoY- 198.29%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 3,638,300 14,271,700 9,993,400 6,628,300 3,078,700 13,867,000 9,694,000 -47.93%
PBT 771,100 2,093,700 1,431,400 966,800 627,600 1,874,300 1,224,000 -26.49%
Tax -17,300 -134,800 -99,800 -33,900 -16,600 -39,300 -40,100 -42.87%
NP 753,800 1,958,900 1,331,600 932,900 611,000 1,835,000 1,183,900 -25.96%
-
NP to SH 759,900 2,123,500 1,496,200 1,065,800 612,900 1,822,900 1,177,900 -25.31%
-
Tax Rate 2.24% 6.44% 6.97% 3.51% 2.64% 2.10% 3.28% -
Total Cost 2,884,500 12,312,800 8,661,800 5,695,400 2,467,700 12,032,000 8,510,100 -51.35%
-
Net Worth 40,754,494 39,280,560 40,084,921 39,951,009 37,362,005 37,451,283 38,968,971 3.02%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 357,104 1,606,932 1,071,312 758,846 312,466 1,473,054 937,398 -47.41%
Div Payout % 46.99% 75.67% 71.60% 71.20% 50.98% 80.81% 79.58% -
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 40,754,494 39,280,560 40,084,921 39,951,009 37,362,005 37,451,283 38,968,971 3.02%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
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 20.72% 13.73% 13.32% 14.07% 19.85% 13.23% 12.21% -
ROE 1.86% 5.41% 3.73% 2.67% 1.64% 4.87% 3.02% -
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 81.51 319.73 223.88 148.49 68.97 310.65 217.17 -47.93%
EPS 17.00 47.60 33.50 23.90 13.70 40.80 26.40 -25.41%
DPS 8.00 36.00 24.00 17.00 7.00 33.00 21.00 -47.41%
NAPS 9.13 8.80 8.98 8.95 8.37 8.39 8.73 3.02%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 81.51 319.72 223.88 148.49 68.97 310.65 217.17 -47.93%
EPS 17.00 47.57 33.50 23.90 13.70 40.80 26.40 -25.41%
DPS 8.00 36.00 24.00 17.00 7.00 33.00 21.00 -47.41%
NAPS 9.13 8.7998 8.98 8.95 8.37 8.39 8.73 3.02%
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 7.67 7.29 7.08 7.16 7.22 7.50 6.76 -
P/RPS 9.41 2.28 3.16 4.82 10.47 2.41 3.11 109.05%
P/EPS 45.06 15.32 21.12 29.99 52.58 18.37 25.62 45.65%
EY 2.22 6.53 4.73 3.33 1.90 5.44 3.90 -31.29%
DY 1.04 4.94 3.39 2.37 0.97 4.40 3.11 -51.78%
P/NAPS 0.84 0.83 0.79 0.80 0.86 0.89 0.77 5.96%
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 30/05/24 27/02/24 22/11/23 24/08/23 24/05/23 15/02/23 17/11/22 -
Price 8.28 7.50 7.22 7.08 7.25 7.33 7.20 -
P/RPS 10.16 2.35 3.22 4.77 10.51 2.36 3.32 110.64%
P/EPS 48.64 15.77 21.54 29.65 52.80 17.95 27.29 46.95%
EY 2.06 6.34 4.64 3.37 1.89 5.57 3.66 -31.80%
DY 0.97 4.80 3.32 2.40 0.97 4.50 2.92 -52.00%
P/NAPS 0.91 0.85 0.80 0.79 0.87 0.87 0.82 7.18%

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