[CNERGEN] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -13.28%
YoY- -34.5%
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 161,693 166,649 202,243 239,921 216,890 176,256 113,484 26.53%
PBT 19,745 22,207 28,898 34,092 29,320 26,580 17,217 9.53%
Tax -5,520 -5,803 -7,438 -8,769 -7,603 -6,557 -4,280 18.43%
NP 14,225 16,404 21,460 25,323 21,717 20,023 12,937 6.51%
-
NP to SH 14,225 16,404 21,460 25,323 21,717 20,023 12,937 6.51%
-
Tax Rate 27.96% 26.13% 25.74% 25.72% 25.93% 24.67% 24.86% -
Total Cost 147,468 150,245 180,783 214,598 195,173 156,233 100,547 28.99%
-
Net Worth 159,359 164,340 159,359 149,878 146,823 0 0 -
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,984 3,670 6,344 6,344 6,344 2,673 - -
Div Payout % 28.01% 22.38% 29.56% 25.05% 29.21% 13.35% - -
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 159,359 164,340 159,359 149,878 146,823 0 0 -
NOSH 498,000 498,000 498,000 498,000 498,000 498,000 498,000 0.00%
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 8.80% 9.84% 10.61% 10.55% 10.01% 11.36% 11.40% -
ROE 8.93% 9.98% 13.47% 16.90% 14.79% 0.00% 0.00% -
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 32.47 33.46 40.61 49.62 47.27 39.55 27.08 12.82%
EPS 2.86 3.29 4.31 5.24 4.73 4.49 3.09 -5.01%
DPS 0.80 0.74 1.27 1.31 1.38 0.60 0.00 -
NAPS 0.32 0.33 0.32 0.31 0.32 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 498,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 32.47 33.46 40.61 48.18 43.55 35.39 22.79 26.53%
EPS 2.86 3.29 4.31 5.08 4.36 4.02 2.60 6.54%
DPS 0.80 0.74 1.27 1.27 1.27 0.54 0.00 -
NAPS 0.32 0.33 0.32 0.301 0.2948 0.00 0.00 -
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 0.605 0.63 0.865 0.88 0.805 1.06 0.57 -
P/RPS 1.86 1.88 2.13 1.77 1.70 2.68 2.10 -7.75%
P/EPS 21.18 19.13 20.07 16.80 17.01 23.59 18.46 9.56%
EY 4.72 5.23 4.98 5.95 5.88 4.24 5.42 -8.78%
DY 1.32 1.17 1.47 1.49 1.72 0.57 0.00 -
P/NAPS 1.89 1.91 2.70 2.84 2.52 0.00 0.00 -
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 27/02/24 24/11/23 23/08/23 24/05/23 21/02/23 - - -
Price 0.555 0.625 0.75 0.90 0.855 0.00 0.00 -
P/RPS 1.71 1.87 1.85 1.81 1.81 0.00 0.00 -
P/EPS 19.43 18.97 17.40 17.18 18.06 0.00 0.00 -
EY 5.15 5.27 5.75 5.82 5.54 0.00 0.00 -
DY 1.44 1.18 1.70 1.46 1.62 0.00 0.00 -
P/NAPS 1.73 1.89 2.34 2.90 2.67 0.00 0.00 -

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