[FFB] QoQ Quarter Result on 31-Dec-2023 [#3]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 59.83%
YoY- 8.91%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 211,621 198,300 185,456 161,364 162,165 162,140 144,022 29.15%
PBT 24,033 14,320 5,869 4,511 20,354 13,126 14,183 41.99%
Tax -3,471 -1,226 -260 -23 -1,592 -1,754 1,130 -
NP 20,562 13,094 5,609 4,488 18,762 11,372 15,313 21.64%
-
NP to SH 20,441 12,789 6,371 4,889 18,768 11,186 15,236 21.57%
-
Tax Rate 14.44% 8.56% 4.43% 0.51% 7.82% 13.36% -7.97% -
Total Cost 191,059 185,206 179,847 156,876 143,403 150,768 128,709 30.03%
-
Net Worth 655,172 617,733 636,452 631,801 631,704 613,125 613,125 4.50%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 18,719 - - - 19,880 - -
Div Payout % - 146.37% - - - 177.72% - -
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 655,172 617,733 636,452 631,801 631,704 613,125 613,125 4.50%
NOSH 1,858,762 1,858,762 1,858,762 1,858,239 1,857,954 1,857,954 1,857,954 0.02%
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 9.72% 6.60% 3.02% 2.78% 11.57% 7.01% 10.63% -
ROE 3.12% 2.07% 1.00% 0.77% 2.97% 1.82% 2.48% -
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 11.31 10.59 9.91 8.68 8.73 8.73 7.75 28.57%
EPS 1.09 0.68 0.34 0.26 1.01 0.60 0.82 20.83%
DPS 0.00 1.00 0.00 0.00 0.00 1.07 0.00 -
NAPS 0.35 0.33 0.34 0.34 0.34 0.33 0.33 3.98%
Adjusted Per Share Value based on latest NOSH - 1,858,762
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.39 10.67 9.98 8.68 8.72 8.72 7.75 29.17%
EPS 1.10 0.69 0.34 0.26 1.01 0.60 0.82 21.56%
DPS 0.00 1.01 0.00 0.00 0.00 1.07 0.00 -
NAPS 0.3525 0.3323 0.3424 0.3399 0.3399 0.3299 0.3299 4.50%
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 30/06/22 -
Price 1.32 1.20 1.26 1.50 1.61 1.61 1.62 -
P/RPS 11.68 11.33 12.72 17.27 18.45 18.45 20.90 -32.08%
P/EPS 120.88 175.64 370.21 570.13 159.38 267.42 197.55 -27.86%
EY 0.83 0.57 0.27 0.18 0.63 0.37 0.51 38.23%
DY 0.00 0.83 0.00 0.00 0.00 0.66 0.00 -
P/NAPS 3.77 3.64 3.71 4.41 4.74 4.88 4.91 -16.10%
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 28/02/24 28/11/23 30/08/23 30/05/23 24/02/23 23/11/22 24/08/22 -
Price 1.42 1.31 1.19 1.55 1.51 1.57 1.67 -
P/RPS 12.56 12.37 12.01 17.85 17.30 17.99 21.54 -30.13%
P/EPS 130.04 191.74 349.64 589.13 149.48 260.77 203.65 -25.78%
EY 0.77 0.52 0.29 0.17 0.67 0.38 0.49 35.05%
DY 0.00 0.76 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 4.06 3.97 3.50 4.56 4.44 4.76 5.06 -13.61%

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