[INFOM] QoQ Quarter Result on 30-Nov-2024 [#2]

Announcement Date
22-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 0.89%
YoY- -9.66%
View:
Show?
Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 46,612 46,178 58,526 50,774 59,654 56,206 57,542 -13.06%
PBT 9,500 9,641 10,778 11,335 11,349 8,851 10,434 -6.04%
Tax -1,415 -1,626 -2,731 -2,551 -2,399 -1,580 -2,059 -22.07%
NP 8,085 8,015 8,047 8,784 8,950 7,271 8,375 -2.31%
-
NP to SH 8,084 8,013 8,053 8,782 8,948 7,268 8,373 -2.30%
-
Tax Rate 14.89% 16.87% 25.34% 22.51% 21.14% 17.85% 19.73% -
Total Cost 38,527 38,163 50,479 41,990 50,704 48,935 49,167 -14.96%
-
Net Worth 15,431,993 146,464 142,917 140,031 130,471 120,310 114,297 2508.42%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 7,239 - - - - - - -
Div Payout % 89.55% - - - - - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 15,431,993 146,464 142,917 140,031 130,471 120,310 114,297 2508.42%
NOSH 603,283 601,250 601,250 601,250 601,250 601,250 601,250 0.22%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 17.35% 17.36% 13.75% 17.30% 15.00% 12.94% 14.55% -
ROE 0.05% 5.47% 5.63% 6.27% 6.86% 6.04% 7.33% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 7.73 7.68 9.73 8.44 9.92 9.35 9.57 -13.23%
EPS 1.34 1.33 1.34 1.46 1.49 1.21 1.39 -2.40%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.58 0.2436 0.2377 0.2329 0.217 0.2001 0.1901 2502.56%
Adjusted Per Share Value based on latest NOSH - 603,283
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 7.73 7.65 9.70 8.42 9.89 9.32 9.54 -13.05%
EPS 1.34 1.33 1.33 1.46 1.48 1.20 1.39 -2.40%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.58 0.2428 0.2369 0.2321 0.2163 0.1994 0.1895 2508.03%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 1.27 1.29 1.42 1.63 1.77 1.76 1.51 -
P/RPS 16.44 16.80 14.59 19.30 17.84 18.83 15.78 2.76%
P/EPS 94.78 96.79 106.02 111.60 118.93 145.60 108.43 -8.55%
EY 1.06 1.03 0.94 0.90 0.84 0.69 0.92 9.87%
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 5.30 5.97 7.00 8.16 8.80 7.94 -96.55%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 22/01/25 15/10/24 25/07/24 18/04/24 17/01/24 17/10/23 31/07/23 -
Price 1.30 1.42 1.42 1.45 1.61 1.70 1.73 -
P/RPS 16.83 18.49 14.59 17.17 16.23 18.19 18.08 -4.65%
P/EPS 97.01 106.55 106.02 99.27 108.18 140.63 124.23 -15.16%
EY 1.03 0.94 0.94 1.01 0.92 0.71 0.80 18.29%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 5.83 5.97 6.23 7.42 8.50 9.10 -96.85%

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