[SENHENG] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 42.18%
YoY- -57.97%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,315,091 956,531 643,697 318,446 1,563,294 1,119,126 765,022 43.35%
PBT 34,223 23,903 17,030 8,280 85,328 53,888 33,538 1.35%
Tax -8,763 -5,996 -4,279 -2,058 -24,754 -14,348 -8,546 1.68%
NP 25,460 17,907 12,751 6,222 60,574 39,540 24,992 1.24%
-
NP to SH 25,460 17,907 12,751 6,222 60,574 39,540 24,992 1.24%
-
Tax Rate 25.61% 25.08% 25.13% 24.86% 29.01% 26.63% 25.48% -
Total Cost 1,289,631 938,624 630,946 312,224 1,502,720 1,079,586 740,030 44.66%
-
Net Worth 544,049 536,549 531,300 535,350 529,200 508,200 501,900 5.50%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 10,499 10,499 7,500 7,500 7,500 -
Div Payout % - - 82.35% 168.76% 12.38% 18.97% 30.01% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 544,049 536,549 531,300 535,350 529,200 508,200 501,900 5.50%
NOSH 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.94% 1.87% 1.98% 1.95% 3.87% 3.53% 3.27% -
ROE 4.68% 3.34% 2.40% 1.16% 11.45% 7.78% 4.98% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 87.67 63.77 42.91 21.23 104.22 74.61 51.00 43.35%
EPS 1.70 1.19 0.85 0.41 4.04 2.64 1.67 1.19%
DPS 0.00 0.00 0.70 0.70 0.50 0.50 0.50 -
NAPS 0.3627 0.3577 0.3542 0.3569 0.3528 0.3388 0.3346 5.50%
Adjusted Per Share Value based on latest NOSH - 1,500,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 87.67 63.77 42.91 21.23 104.22 74.61 51.00 43.35%
EPS 1.70 1.19 0.85 0.41 4.04 2.64 1.67 1.19%
DPS 0.00 0.00 0.70 0.70 0.50 0.50 0.50 -
NAPS 0.3627 0.3577 0.3542 0.3569 0.3528 0.3388 0.3346 5.50%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.33 0.40 0.365 0.44 0.605 0.67 0.63 -
P/RPS 0.38 0.63 0.85 2.07 0.58 0.90 1.24 -54.44%
P/EPS 19.44 33.51 42.94 106.08 14.98 25.42 37.81 -35.74%
EY 5.14 2.98 2.33 0.94 6.67 3.93 2.64 55.73%
DY 0.00 0.00 1.92 1.59 0.83 0.75 0.79 -
P/NAPS 0.91 1.12 1.03 1.23 1.71 1.98 1.88 -38.26%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 28/08/23 26/05/23 27/02/23 24/11/22 26/08/22 -
Price 0.30 0.33 0.355 0.39 0.495 0.60 0.765 -
P/RPS 0.34 0.52 0.83 1.84 0.47 0.80 1.50 -62.72%
P/EPS 17.67 27.64 41.76 94.02 12.26 22.76 45.91 -46.99%
EY 5.66 3.62 2.39 1.06 8.16 4.39 2.18 88.57%
DY 0.00 0.00 1.97 1.79 1.01 0.83 0.65 -
P/NAPS 0.83 0.92 1.00 1.09 1.40 1.77 2.29 -49.07%

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