[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -77.36%
YoY- 25.33%
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 184,225 128,730 61,982 235,980 176,951 124,938 57,587 116.95%
PBT 19,672 14,688 6,003 27,329 18,293 13,928 4,742 157.95%
Tax -4,287 -3,421 -1,544 -6,377 -4,542 -3,239 -1,417 109.04%
NP 15,385 11,267 4,459 20,952 13,751 10,689 3,325 177.41%
-
NP to SH 15,357 11,304 4,478 19,783 13,508 10,123 3,573 164.11%
-
Tax Rate 21.79% 23.29% 25.72% 23.33% 24.83% 23.26% 29.88% -
Total Cost 168,840 117,463 57,523 215,028 163,200 114,249 54,262 112.98%
-
Net Worth 374,022 366,265 367,043 362,440 357,800 353,135 352,927 3.94%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 3,293 3,266 - 4,129 4,128 4,127 - -
Div Payout % 21.44% 28.89% - 20.87% 30.56% 40.77% - -
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 374,022 366,265 367,043 362,440 357,800 353,135 352,927 3.94%
NOSH 252,466 252,435 252,351 252,344 252,333 252,239 252,232 0.06%
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 8.35% 8.75% 7.19% 8.88% 7.77% 8.56% 5.77% -
ROE 4.11% 3.09% 1.22% 5.46% 3.78% 2.87% 1.01% -
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 78.32 55.18 27.02 102.87 77.15 54.48 25.13 113.21%
EPS 6.60 4.90 1.95 8.63 5.89 4.41 1.56 161.35%
DPS 1.40 1.40 0.00 1.80 1.80 1.80 0.00 -
NAPS 1.59 1.57 1.60 1.58 1.56 1.54 1.54 2.15%
Adjusted Per Share Value based on latest NOSH - 252,351
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 72.82 50.89 24.50 93.28 69.95 49.39 22.76 116.97%
EPS 6.07 4.47 1.77 7.82 5.34 4.00 1.41 164.39%
DPS 1.30 1.29 0.00 1.63 1.63 1.63 0.00 -
NAPS 1.4785 1.4478 1.4509 1.4327 1.4144 1.3959 1.3951 3.94%
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 0.73 0.71 0.705 0.62 0.695 0.675 0.70 -
P/RPS 0.93 1.29 2.61 0.60 0.90 1.24 2.79 -51.89%
P/EPS 11.18 14.65 36.12 7.19 11.80 15.29 44.90 -60.38%
EY 8.94 6.82 2.77 13.91 8.47 6.54 2.23 152.14%
DY 1.92 1.97 0.00 2.90 2.59 2.67 0.00 -
P/NAPS 0.46 0.45 0.44 0.39 0.45 0.44 0.45 1.47%
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 21/05/24 27/02/24 28/11/23 30/08/23 26/05/23 28/02/23 22/11/22 -
Price 0.98 0.75 0.715 0.66 0.62 0.70 0.68 -
P/RPS 1.25 1.36 2.65 0.64 0.80 1.28 2.71 -40.27%
P/EPS 15.01 15.48 36.63 7.65 10.53 15.86 43.62 -50.86%
EY 6.66 6.46 2.73 13.07 9.50 6.31 2.29 103.61%
DY 1.43 1.87 0.00 2.73 2.90 2.57 0.00 -
P/NAPS 0.62 0.48 0.45 0.42 0.40 0.45 0.44 25.66%

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