[ASIAFLE] QoQ Quarter Result on 31-Mar-2023 [#4]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 46.19%
YoY- -8.67%
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 67,505 79,036 75,649 78,257 74,598 76,969 87,741 -15.99%
PBT 15,156 11,080 18,152 13,277 9,366 9,545 11,632 19.23%
Tax -1,355 -4,152 -2,135 -3,922 -2,938 -1,758 -3,490 -46.68%
NP 13,801 6,928 16,017 9,355 6,428 7,787 8,142 42.02%
-
NP to SH 13,781 6,873 15,981 9,356 6,400 7,769 8,108 42.28%
-
Tax Rate 8.94% 37.47% 11.76% 29.54% 31.37% 18.42% 30.00% -
Total Cost 53,704 72,108 59,632 68,902 68,170 69,182 79,599 -23.02%
-
Net Worth 786,593 777,201 771,996 748,141 733,939 732,957 722,127 5.84%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 6,804 6,812 - 6,818 - - - -
Div Payout % 49.37% 99.12% - 72.88% - - - -
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 786,593 777,201 771,996 748,141 733,939 732,957 722,127 5.84%
NOSH 195,358 195,207 194,813 194,813 194,813 194,785 194,759 0.20%
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 20.44% 8.77% 21.17% 11.95% 8.62% 10.12% 9.28% -
ROE 1.75% 0.88% 2.07% 1.25% 0.87% 1.06% 1.12% -
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 34.72 40.60 38.87 40.17 38.29 39.22 45.05 -15.90%
EPS 7.09 3.53 8.21 4.80 3.29 3.99 4.16 42.54%
DPS 3.50 3.50 0.00 3.50 0.00 0.00 0.00 -
NAPS 4.0462 3.9929 3.9664 3.8403 3.7674 3.7351 3.7078 5.97%
Adjusted Per Share Value based on latest NOSH - 194,813
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 34.45 40.33 38.60 39.93 38.07 39.27 44.77 -15.98%
EPS 7.03 3.51 8.15 4.77 3.27 3.96 4.14 42.19%
DPS 3.47 3.48 0.00 3.48 0.00 0.00 0.00 -
NAPS 4.0137 3.9658 3.9393 3.8175 3.7451 3.7401 3.6848 5.84%
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 2.08 1.92 1.77 1.75 1.74 1.71 1.98 -
P/RPS 5.99 4.73 4.55 4.36 4.54 4.36 4.40 22.76%
P/EPS 29.34 54.38 21.56 36.44 52.96 43.19 47.56 -27.46%
EY 3.41 1.84 4.64 2.74 1.89 2.32 2.10 38.02%
DY 1.68 1.82 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.45 0.46 0.46 0.46 0.53 -2.52%
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 29/02/24 30/11/23 30/08/23 29/05/23 28/02/23 30/11/22 29/08/22 -
Price 2.20 2.05 1.88 1.71 1.75 1.74 1.79 -
P/RPS 6.34 5.05 4.84 4.26 4.57 4.44 3.97 36.50%
P/EPS 31.03 58.06 22.90 35.61 53.27 43.95 43.00 -19.49%
EY 3.22 1.72 4.37 2.81 1.88 2.28 2.33 23.99%
DY 1.59 1.71 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.47 0.45 0.46 0.47 0.48 8.14%

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