[ASIAFLE] QoQ Quarter Result on 30-Jun-2022 [#1]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -20.85%
YoY- -51.78%
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 78,257 74,598 76,969 87,741 86,972 78,405 76,672 1.37%
PBT 13,277 9,366 9,545 11,632 12,363 9,011 10,645 15.88%
Tax -3,922 -2,938 -1,758 -3,490 -2,104 -1,263 -2,089 52.24%
NP 9,355 6,428 7,787 8,142 10,259 7,748 8,556 6.13%
-
NP to SH 9,356 6,400 7,769 8,108 10,244 7,764 8,577 5.97%
-
Tax Rate 29.54% 31.37% 18.42% 30.00% 17.02% 14.02% 19.62% -
Total Cost 68,902 68,170 69,182 79,599 76,713 70,657 68,116 0.76%
-
Net Worth 748,141 733,939 732,957 722,127 716,596 707,559 704,209 4.12%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 6,818 - - - 3,895 - - -
Div Payout % 72.88% - - - 38.02% - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 748,141 733,939 732,957 722,127 716,596 707,559 704,209 4.12%
NOSH 194,813 194,813 194,785 194,759 194,759 194,759 194,759 0.01%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 11.95% 8.62% 10.12% 9.28% 11.80% 9.88% 11.16% -
ROE 1.25% 0.87% 1.06% 1.12% 1.43% 1.10% 1.22% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 40.17 38.29 39.22 45.05 44.66 40.26 39.37 1.35%
EPS 4.80 3.29 3.99 4.16 5.26 3.99 4.40 5.97%
DPS 3.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.8403 3.7674 3.7351 3.7078 3.6794 3.633 3.6158 4.10%
Adjusted Per Share Value based on latest NOSH - 194,759
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 40.02 38.15 39.36 44.87 44.48 40.10 39.21 1.37%
EPS 4.79 3.27 3.97 4.15 5.24 3.97 4.39 5.99%
DPS 3.49 0.00 0.00 0.00 1.99 0.00 0.00 -
NAPS 3.8263 3.7536 3.7486 3.6932 3.6649 3.6187 3.6016 4.12%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.75 1.74 1.71 1.98 2.05 2.24 2.56 -
P/RPS 4.36 4.54 4.36 4.40 4.59 5.56 6.50 -23.39%
P/EPS 36.44 52.96 43.19 47.56 38.97 56.19 58.13 -26.77%
EY 2.74 1.89 2.32 2.10 2.57 1.78 1.72 36.43%
DY 2.00 0.00 0.00 0.00 0.98 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.53 0.56 0.62 0.71 -25.14%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 28/02/23 30/11/22 29/08/22 30/05/22 28/02/22 26/11/21 -
Price 1.71 1.75 1.74 1.79 2.01 2.16 2.25 -
P/RPS 4.26 4.57 4.44 3.97 4.50 5.37 5.72 -17.85%
P/EPS 35.61 53.27 43.95 43.00 38.21 54.18 51.09 -21.40%
EY 2.81 1.88 2.28 2.33 2.62 1.85 1.96 27.17%
DY 2.05 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.47 0.48 0.55 0.59 0.62 -19.25%

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