[ASIAFLE] QoQ Quarter Result on 30-Sep-2023 [#2]

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -56.99%
YoY- -11.53%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 79,036 75,649 78,257 74,598 76,969 87,741 86,972 -6.17%
PBT 11,080 18,152 13,277 9,366 9,545 11,632 12,363 -7.03%
Tax -4,152 -2,135 -3,922 -2,938 -1,758 -3,490 -2,104 57.26%
NP 6,928 16,017 9,355 6,428 7,787 8,142 10,259 -23.00%
-
NP to SH 6,873 15,981 9,356 6,400 7,769 8,108 10,244 -23.34%
-
Tax Rate 37.47% 11.76% 29.54% 31.37% 18.42% 30.00% 17.02% -
Total Cost 72,108 59,632 68,902 68,170 69,182 79,599 76,713 -4.03%
-
Net Worth 777,201 771,996 748,141 733,939 732,957 722,127 716,596 5.55%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 6,812 - 6,818 - - - 3,895 45.10%
Div Payout % 99.12% - 72.88% - - - 38.02% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 777,201 771,996 748,141 733,939 732,957 722,127 716,596 5.55%
NOSH 195,207 194,813 194,813 194,813 194,785 194,759 194,759 0.15%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.77% 21.17% 11.95% 8.62% 10.12% 9.28% 11.80% -
ROE 0.88% 2.07% 1.25% 0.87% 1.06% 1.12% 1.43% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 40.60 38.87 40.17 38.29 39.22 45.05 44.66 -6.15%
EPS 3.53 8.21 4.80 3.29 3.99 4.16 5.26 -23.32%
DPS 3.50 0.00 3.50 0.00 0.00 0.00 2.00 45.17%
NAPS 3.9929 3.9664 3.8403 3.7674 3.7351 3.7078 3.6794 5.59%
Adjusted Per Share Value based on latest NOSH - 195,207
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 40.46 38.72 40.06 38.19 39.40 44.91 44.52 -6.17%
EPS 3.52 8.18 4.79 3.28 3.98 4.15 5.24 -23.27%
DPS 3.49 0.00 3.49 0.00 0.00 0.00 1.99 45.37%
NAPS 3.9783 3.9517 3.8296 3.7569 3.7519 3.6964 3.6681 5.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.92 1.77 1.75 1.74 1.71 1.98 2.05 -
P/RPS 4.73 4.55 4.36 4.54 4.36 4.40 4.59 2.02%
P/EPS 54.38 21.56 36.44 52.96 43.19 47.56 38.97 24.84%
EY 1.84 4.64 2.74 1.89 2.32 2.10 2.57 -19.95%
DY 1.82 0.00 2.00 0.00 0.00 0.00 0.98 51.03%
P/NAPS 0.48 0.45 0.46 0.46 0.46 0.53 0.56 -9.75%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 29/05/23 28/02/23 30/11/22 29/08/22 30/05/22 -
Price 2.05 1.88 1.71 1.75 1.74 1.79 2.01 -
P/RPS 5.05 4.84 4.26 4.57 4.44 3.97 4.50 7.98%
P/EPS 58.06 22.90 35.61 53.27 43.95 43.00 38.21 32.13%
EY 1.72 4.37 2.81 1.88 2.28 2.33 2.62 -24.44%
DY 1.71 0.00 2.05 0.00 0.00 0.00 1.00 42.95%
P/NAPS 0.51 0.47 0.45 0.46 0.47 0.48 0.55 -4.90%

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