[INFOM] QoQ TTM Result on 30-Nov-2024 [#2]

Announcement Date
22-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- -2.56%
YoY- -30.4%
View:
Show?
TTM Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 202,090 215,132 225,160 224,176 283,135 265,528 251,262 -13.47%
PBT 41,254 43,103 42,313 41,969 57,423 52,480 49,448 -11.34%
Tax -8,323 -9,307 -9,261 -8,589 -10,091 -9,045 -8,552 -1.78%
NP 32,931 33,796 33,052 33,380 47,332 43,435 40,896 -13.41%
-
NP to SH 32,932 33,796 33,051 33,371 47,313 43,417 40,880 -13.38%
-
Tax Rate 20.18% 21.59% 21.89% 20.47% 17.57% 17.24% 17.29% -
Total Cost 169,159 181,336 192,108 190,796 235,803 222,093 210,366 -13.49%
-
Net Worth 15,431,993 146,464 142,917 140,031 130,471 120,310 114,297 2508.42%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 7,239 - - - - - - -
Div Payout % 21.98% - - - - - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 15,431,993 146,464 142,917 140,031 130,471 120,310 114,297 2508.42%
NOSH 603,283 601,250 601,250 601,250 601,250 601,250 601,250 0.22%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 16.30% 15.71% 14.68% 14.89% 16.72% 16.36% 16.28% -
ROE 0.21% 23.07% 23.13% 23.83% 36.26% 36.09% 35.77% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 33.50 35.78 37.45 37.28 47.09 44.16 41.79 -13.67%
EPS 5.46 5.62 5.50 5.55 7.87 7.22 6.80 -13.57%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.58 0.2436 0.2377 0.2329 0.217 0.2001 0.1901 2502.56%
Adjusted Per Share Value based on latest NOSH - 603,283
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 33.50 35.66 37.32 37.16 46.93 44.01 41.65 -13.47%
EPS 5.46 5.60 5.48 5.53 7.84 7.20 6.78 -13.40%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.58 0.2428 0.2369 0.2321 0.2163 0.1994 0.1895 2508.03%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 1.27 1.29 1.42 1.63 1.77 1.76 1.51 -
P/RPS 3.79 3.61 3.79 4.37 3.76 3.99 3.61 3.28%
P/EPS 23.27 22.95 25.83 29.37 22.49 24.37 22.21 3.14%
EY 4.30 4.36 3.87 3.41 4.45 4.10 4.50 -2.97%
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 5.30 5.97 7.00 8.16 8.80 7.94 -96.55%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 22/01/25 15/10/24 25/07/24 18/04/24 17/01/24 17/10/23 31/07/23 -
Price 1.30 1.42 1.42 1.45 1.61 1.70 1.73 -
P/RPS 3.88 3.97 3.79 3.89 3.42 3.85 4.14 -4.22%
P/EPS 23.81 25.26 25.83 26.12 20.46 23.54 25.44 -4.30%
EY 4.20 3.96 3.87 3.83 4.89 4.25 3.93 4.51%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 5.83 5.97 6.23 7.42 8.50 9.10 -96.85%

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