[SENFONG] QoQ TTM Result on 30-Jun-2024 [#4]

Announcement Date
13-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024 [#4]
Profit Trend
QoQ- 30.84%
YoY- 153.66%
Quarter Report
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,138,625 1,046,189 961,588 904,763 937,019 958,113 1,004,331 8.73%
PBT 74,818 58,252 41,970 27,763 27,169 33,608 44,709 40.99%
Tax -17,485 -14,434 -9,246 -5,517 -4,567 -7,275 -9,061 55.06%
NP 57,333 43,818 32,724 22,246 22,602 26,333 35,648 37.31%
-
NP to SH 57,333 43,818 32,724 22,246 22,602 26,333 35,648 37.31%
-
Tax Rate 23.37% 24.78% 22.03% 19.87% 16.81% 21.65% 20.27% -
Total Cost 1,081,292 1,002,371 928,864 882,517 914,417 931,780 968,683 7.61%
-
Net Worth 223,712 202,394 192,015 181,635 171,256 176,446 176,446 17.16%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 31,583 23,353 18,163 15,568 15,568 28,542 25,948 14.01%
Div Payout % 55.09% 53.30% 55.51% 69.98% 68.88% 108.39% 72.79% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 223,712 202,394 192,015 181,635 171,256 176,446 176,446 17.16%
NOSH 721,654 518,960 518,960 518,960 518,960 518,960 518,960 24.60%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.04% 4.19% 3.40% 2.46% 2.41% 2.75% 3.55% -
ROE 25.63% 21.65% 17.04% 12.25% 13.20% 14.92% 20.20% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 157.78 201.59 185.29 174.34 180.56 184.62 193.53 -12.74%
EPS 7.94 8.44 6.31 4.29 4.36 5.07 6.87 10.14%
DPS 4.38 4.50 3.50 3.00 3.00 5.50 5.00 -8.45%
NAPS 0.31 0.39 0.37 0.35 0.33 0.34 0.34 -5.97%
Adjusted Per Share Value based on latest NOSH - 721,654
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 157.78 144.97 133.25 125.37 129.84 132.77 139.17 8.73%
EPS 7.94 6.07 4.53 3.08 3.13 3.65 4.94 37.25%
DPS 4.38 3.24 2.52 2.16 2.16 3.96 3.60 13.98%
NAPS 0.31 0.2805 0.2661 0.2517 0.2373 0.2445 0.2445 17.16%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.98 1.10 0.755 0.73 0.72 0.745 0.70 -
P/RPS 0.62 0.55 0.41 0.42 0.40 0.40 0.36 43.72%
P/EPS 12.34 13.03 11.97 17.03 16.53 14.68 10.19 13.62%
EY 8.11 7.68 8.35 5.87 6.05 6.81 9.81 -11.92%
DY 4.47 4.09 4.64 4.11 4.17 7.38 7.14 -26.83%
P/NAPS 3.16 2.82 2.04 2.09 2.18 2.19 2.06 33.04%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 13/08/24 06/05/24 23/02/24 29/11/23 22/08/23 24/05/23 17/02/23 -
Price 1.19 1.18 0.77 0.755 0.695 0.71 0.75 -
P/RPS 0.75 0.59 0.42 0.43 0.38 0.38 0.39 54.70%
P/EPS 14.98 13.98 12.21 17.61 15.96 13.99 10.92 23.48%
EY 6.68 7.16 8.19 5.68 6.27 7.15 9.16 -18.99%
DY 3.68 3.81 4.55 3.97 4.32 7.75 6.67 -32.75%
P/NAPS 3.84 3.03 2.08 2.16 2.11 2.09 2.21 44.57%

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