[SENFONG] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 26.0%
YoY- -37.35%
Quarter Report
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 507,035 219,397 937,018 698,183 482,466 251,653 922,355 -32.82%
PBT 33,409 10,807 27,169 22,365 18,608 10,213 50,030 -23.54%
Tax -7,711 -2,513 -4,568 -2,741 -3,033 -1,563 -12,001 -25.47%
NP 25,698 8,294 22,601 19,624 15,575 8,650 38,029 -22.93%
-
NP to SH 25,698 8,294 22,601 19,624 15,575 8,650 38,029 -22.93%
-
Tax Rate 23.08% 23.25% 16.81% 12.26% 16.30% 15.30% 23.99% -
Total Cost 481,337 211,103 914,417 678,559 466,891 243,003 884,326 -33.26%
-
Net Worth 192,015 181,635 171,256 176,446 176,446 171,256 134,929 26.43%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 12,974 5,189 15,568 12,974 10,379 5,189 15,568 -11.41%
Div Payout % 50.49% 62.57% 68.89% 66.11% 66.64% 60.00% 40.94% -
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 192,015 181,635 171,256 176,446 176,446 171,256 134,929 26.43%
NOSH 518,960 518,960 518,960 518,960 518,960 518,960 518,960 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 5.07% 3.78% 2.41% 2.81% 3.23% 3.44% 4.12% -
ROE 13.38% 4.57% 13.20% 11.12% 8.83% 5.05% 28.18% -
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 97.70 42.28 180.56 134.54 92.97 48.49 177.73 -32.82%
EPS 4.95 1.60 4.36 3.78 3.00 1.67 7.33 -22.97%
DPS 2.50 1.00 3.00 2.50 2.00 1.00 3.00 -11.41%
NAPS 0.37 0.35 0.33 0.34 0.34 0.33 0.26 26.43%
Adjusted Per Share Value based on latest NOSH - 518,960
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 70.26 30.40 129.84 96.75 66.86 34.87 127.81 -32.82%
EPS 3.56 1.15 3.13 2.72 2.16 1.20 5.27 -22.95%
DPS 1.80 0.72 2.16 1.80 1.44 0.72 2.16 -11.41%
NAPS 0.2661 0.2517 0.2373 0.2445 0.2445 0.2373 0.187 26.43%
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 - -
Price 0.755 0.73 0.72 0.745 0.70 0.66 0.00 -
P/RPS 0.77 1.73 0.40 0.55 0.75 1.36 0.00 -
P/EPS 15.25 45.68 16.53 19.70 23.32 39.60 0.00 -
EY 6.56 2.19 6.05 5.08 4.29 2.53 0.00 -
DY 3.31 1.37 4.17 3.36 2.86 1.52 0.00 -
P/NAPS 2.04 2.09 2.18 2.19 2.06 2.00 0.00 -
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 23/02/24 29/11/23 22/08/23 24/05/23 17/02/23 23/11/22 24/08/22 -
Price 0.77 0.755 0.695 0.71 0.75 0.655 0.725 -
P/RPS 0.79 1.79 0.38 0.53 0.81 1.35 0.41 54.65%
P/EPS 15.55 47.24 15.96 18.78 24.99 39.30 9.89 35.10%
EY 6.43 2.12 6.27 5.33 4.00 2.54 10.11 -25.98%
DY 3.25 1.32 4.32 3.52 2.67 1.53 4.14 -14.86%
P/NAPS 2.08 2.16 2.11 2.09 2.21 1.98 2.79 -17.73%

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