[SENFONG] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 15.17%
YoY- -40.57%
Quarter Report
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 807,353 507,035 219,397 937,018 698,183 482,466 251,653 117.37%
PBT 53,450 33,409 10,807 27,169 22,365 18,608 10,213 201.13%
Tax -12,609 -7,711 -2,513 -4,568 -2,741 -3,033 -1,563 301.72%
NP 40,841 25,698 8,294 22,601 19,624 15,575 8,650 181.17%
-
NP to SH 40,841 25,698 8,294 22,601 19,624 15,575 8,650 181.17%
-
Tax Rate 23.59% 23.08% 23.25% 16.81% 12.26% 16.30% 15.30% -
Total Cost 766,512 481,337 211,103 914,417 678,559 466,891 243,003 114.93%
-
Net Worth 202,394 192,015 181,635 171,256 176,446 176,446 171,256 11.76%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 20,758 12,974 5,189 15,568 12,974 10,379 5,189 151.78%
Div Payout % 50.83% 50.49% 62.57% 68.89% 66.11% 66.64% 60.00% -
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 202,394 192,015 181,635 171,256 176,446 176,446 171,256 11.76%
NOSH 518,960 518,960 518,960 518,960 518,960 518,960 518,960 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 5.06% 5.07% 3.78% 2.41% 2.81% 3.23% 3.44% -
ROE 20.18% 13.38% 4.57% 13.20% 11.12% 8.83% 5.05% -
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 155.57 97.70 42.28 180.56 134.54 92.97 48.49 117.37%
EPS 7.87 4.95 1.60 4.36 3.78 3.00 1.67 180.82%
DPS 4.00 2.50 1.00 3.00 2.50 2.00 1.00 151.77%
NAPS 0.39 0.37 0.35 0.33 0.34 0.34 0.33 11.76%
Adjusted Per Share Value based on latest NOSH - 518,960
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 111.88 70.26 30.40 129.84 96.75 66.86 34.87 117.38%
EPS 5.66 3.56 1.15 3.13 2.72 2.16 1.20 180.98%
DPS 2.88 1.80 0.72 2.16 1.80 1.44 0.72 151.77%
NAPS 0.2805 0.2661 0.2517 0.2373 0.2445 0.2445 0.2373 11.78%
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 1.10 0.755 0.73 0.72 0.745 0.70 0.66 -
P/RPS 0.71 0.77 1.73 0.40 0.55 0.75 1.36 -35.13%
P/EPS 13.98 15.25 45.68 16.53 19.70 23.32 39.60 -50.01%
EY 7.15 6.56 2.19 6.05 5.08 4.29 2.53 99.76%
DY 3.64 3.31 1.37 4.17 3.36 2.86 1.52 78.89%
P/NAPS 2.82 2.04 2.09 2.18 2.19 2.06 2.00 25.71%
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 06/05/24 23/02/24 29/11/23 22/08/23 24/05/23 17/02/23 23/11/22 -
Price 1.18 0.77 0.755 0.695 0.71 0.75 0.655 -
P/RPS 0.76 0.79 1.79 0.38 0.53 0.81 1.35 -31.79%
P/EPS 14.99 15.55 47.24 15.96 18.78 24.99 39.30 -47.37%
EY 6.67 6.43 2.12 6.27 5.33 4.00 2.54 90.22%
DY 3.39 3.25 1.32 4.32 3.52 2.67 1.53 69.87%
P/NAPS 3.03 2.08 2.16 2.11 2.09 2.21 1.98 32.76%

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