[SENFONG] QoQ Cumulative Quarter Result on 30-Jun-2024 [#4]

Announcement Date
13-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024 [#4]
Profit Trend
QoQ- 40.38%
YoY- 153.67%
Quarter Report
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,138,624 807,353 507,035 219,397 937,018 698,183 482,466 77.35%
PBT 74,818 53,450 33,409 10,807 27,169 22,365 18,608 153.06%
Tax -17,486 -12,609 -7,711 -2,513 -4,568 -2,741 -3,033 221.86%
NP 57,332 40,841 25,698 8,294 22,601 19,624 15,575 138.59%
-
NP to SH 57,332 40,841 25,698 8,294 22,601 19,624 15,575 138.59%
-
Tax Rate 23.37% 23.59% 23.08% 23.25% 16.81% 12.26% 16.30% -
Total Cost 1,081,292 766,512 481,337 211,103 914,417 678,559 466,891 75.13%
-
Net Worth 223,712 202,394 192,015 181,635 171,256 176,446 176,446 17.16%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 39,691 20,758 12,974 5,189 15,568 12,974 10,379 144.74%
Div Payout % 69.23% 50.83% 50.49% 62.57% 68.89% 66.11% 66.64% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 223,712 202,394 192,015 181,635 171,256 176,446 176,446 17.16%
NOSH 721,654 518,960 518,960 518,960 518,960 518,960 518,960 24.60%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.04% 5.06% 5.07% 3.78% 2.41% 2.81% 3.23% -
ROE 25.63% 20.18% 13.38% 4.57% 13.20% 11.12% 8.83% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 157.78 155.57 97.70 42.28 180.56 134.54 92.97 42.32%
EPS 7.94 7.87 4.95 1.60 4.36 3.78 3.00 91.45%
DPS 5.50 4.00 2.50 1.00 3.00 2.50 2.00 96.40%
NAPS 0.31 0.39 0.37 0.35 0.33 0.34 0.34 -5.97%
Adjusted Per Share Value based on latest NOSH - 721,654
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 157.78 111.88 70.26 30.40 129.84 96.75 66.86 77.34%
EPS 7.94 5.66 3.56 1.15 3.13 2.72 2.16 138.37%
DPS 5.50 2.88 1.80 0.72 2.16 1.80 1.44 144.54%
NAPS 0.31 0.2805 0.2661 0.2517 0.2373 0.2445 0.2445 17.16%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.98 1.10 0.755 0.73 0.72 0.745 0.70 -
P/RPS 0.62 0.71 0.77 1.73 0.40 0.55 0.75 -11.92%
P/EPS 12.34 13.98 15.25 45.68 16.53 19.70 23.32 -34.60%
EY 8.11 7.15 6.56 2.19 6.05 5.08 4.29 52.94%
DY 5.61 3.64 3.31 1.37 4.17 3.36 2.86 56.76%
P/NAPS 3.16 2.82 2.04 2.09 2.18 2.19 2.06 33.04%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 13/08/24 06/05/24 23/02/24 29/11/23 22/08/23 24/05/23 17/02/23 -
Price 1.19 1.18 0.77 0.755 0.695 0.71 0.75 -
P/RPS 0.75 0.76 0.79 1.79 0.38 0.53 0.81 -5.00%
P/EPS 14.98 14.99 15.55 47.24 15.96 18.78 24.99 -28.92%
EY 6.68 6.67 6.43 2.12 6.27 5.33 4.00 40.80%
DY 4.62 3.39 3.25 1.32 4.32 3.52 2.67 44.17%
P/NAPS 3.84 3.03 2.08 2.16 2.11 2.09 2.21 44.57%

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