[SENFONG] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -77.25%
YoY- -22.4%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 937,018 698,183 482,466 251,653 922,355 662,427 400,490 76.51%
PBT 27,169 22,365 18,608 10,213 50,030 38,789 23,928 8.86%
Tax -4,568 -2,741 -3,033 -1,563 -12,001 -7,467 -5,972 -16.40%
NP 22,601 19,624 15,575 8,650 38,029 31,322 17,956 16.62%
-
NP to SH 22,601 19,624 15,575 8,650 38,029 31,322 17,956 16.62%
-
Tax Rate 16.81% 12.26% 16.30% 15.30% 23.99% 19.25% 24.96% -
Total Cost 914,417 678,559 466,891 243,003 884,326 631,105 382,534 79.06%
-
Net Worth 171,256 176,446 176,446 171,256 134,929 15,106,925 0 -
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 15,568 12,974 10,379 5,189 15,568 - - -
Div Payout % 68.89% 66.11% 66.64% 60.00% 40.94% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 171,256 176,446 176,446 171,256 134,929 15,106,925 0 -
NOSH 518,960 518,960 518,960 518,960 518,960 518,960 518,959 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.41% 2.81% 3.23% 3.44% 4.12% 4.73% 4.48% -
ROE 13.20% 11.12% 8.83% 5.05% 28.18% 0.21% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 180.56 134.54 92.97 48.49 177.73 127.65 77.17 76.51%
EPS 4.36 3.78 3.00 1.67 7.33 6.04 3.46 16.71%
DPS 3.00 2.50 2.00 1.00 3.00 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.33 0.26 29.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 518,960
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 129.84 96.75 66.86 34.87 127.81 91.79 55.50 76.50%
EPS 3.13 2.72 2.16 1.20 5.27 4.34 2.49 16.52%
DPS 2.16 1.80 1.44 0.72 2.16 0.00 0.00 -
NAPS 0.2373 0.2445 0.2445 0.2373 0.187 20.9337 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 - - - -
Price 0.72 0.745 0.70 0.66 0.00 0.00 0.00 -
P/RPS 0.40 0.55 0.75 1.36 0.00 0.00 0.00 -
P/EPS 16.53 19.70 23.32 39.60 0.00 0.00 0.00 -
EY 6.05 5.08 4.29 2.53 0.00 0.00 0.00 -
DY 4.17 3.36 2.86 1.52 0.00 0.00 0.00 -
P/NAPS 2.18 2.19 2.06 2.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 24/05/23 17/02/23 23/11/22 24/08/22 14/06/22 - -
Price 0.695 0.71 0.75 0.655 0.725 0.00 0.00 -
P/RPS 0.38 0.53 0.81 1.35 0.41 0.00 0.00 -
P/EPS 15.96 18.78 24.99 39.30 9.89 0.00 0.00 -
EY 6.27 5.33 4.00 2.54 10.11 0.00 0.00 -
DY 4.32 3.52 2.67 1.53 4.14 0.00 0.00 -
P/NAPS 2.11 2.09 2.21 1.98 2.79 0.00 0.00 -

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