[EG] QoQ Quarter Result on 31-Dec-2023 [#2]

Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 15.1%
YoY- 34.82%
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 242,589 259,850 242,921 350,471 374,375 380,334 252,980 -2.74%
PBT 12,812 11,104 12,128 10,068 9,532 9,281 -5,801 -
Tax -403 -323 -2,439 510 -328 -311 517 -
NP 12,409 10,781 9,689 10,578 9,204 8,970 -5,284 -
-
NP to SH 12,409 10,781 9,689 10,578 9,204 8,970 -5,284 -
-
Tax Rate 3.15% 2.91% 20.11% -5.07% 3.44% 3.35% - -
Total Cost 230,180 249,069 233,232 339,893 365,171 371,364 258,264 -7.36%
-
Net Worth 516,443 504,370 450,968 431,768 412,805 404,370 381,437 22.31%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 516,443 504,370 450,968 431,768 412,805 404,370 381,437 22.31%
NOSH 467,801 467,801 431,873 430,873 426,873 416,975 416,475 8.03%
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 5.12% 4.15% 3.99% 3.02% 2.46% 2.36% -2.09% -
ROE 2.40% 2.14% 2.15% 2.45% 2.23% 2.22% -1.39% -
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 52.14 56.16 57.10 82.79 88.88 91.23 64.33 -13.03%
EPS 2.67 2.33 2.28 2.50 2.19 2.15 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.06 1.02 0.98 0.97 0.97 9.37%
Adjusted Per Share Value based on latest NOSH - 467,801
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 51.86 55.55 51.93 74.92 80.03 81.30 54.08 -2.74%
EPS 2.65 2.30 2.07 2.26 1.97 1.92 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.104 1.0782 0.964 0.923 0.8824 0.8644 0.8154 22.31%
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 1.50 1.45 1.14 1.22 0.54 0.47 0.505 -
P/RPS 2.88 2.58 2.00 1.47 0.61 0.52 0.78 138.32%
P/EPS 56.24 62.23 50.06 48.82 24.71 21.84 -37.58 -
EY 1.78 1.61 2.00 2.05 4.05 4.58 -2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.33 1.08 1.20 0.55 0.48 0.52 88.56%
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 29/11/23 29/08/23 31/05/23 20/02/23 29/11/22 30/08/22 -
Price 1.38 1.44 1.51 1.20 0.86 0.48 0.50 -
P/RPS 2.65 2.56 2.64 1.45 0.97 0.53 0.78 125.49%
P/EPS 51.74 61.81 66.30 48.02 39.36 22.31 -37.21 -
EY 1.93 1.62 1.51 2.08 2.54 4.48 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.32 1.42 1.18 0.88 0.49 0.52 78.20%

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