[SENFONG] QoQ TTM Result on 30-Sep-2022 [#1]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -6.57%
YoY--%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 937,019 958,113 1,004,331 961,517 922,356 662,427 400,491 76.51%
PBT 27,169 33,608 44,709 45,578 50,029 38,788 23,928 8.86%
Tax -4,567 -7,275 -9,061 -10,047 -12,001 -7,467 -5,972 -16.41%
NP 22,602 26,333 35,648 35,531 38,028 31,321 17,956 16.62%
-
NP to SH 22,602 26,333 35,648 35,531 38,028 31,321 17,956 16.62%
-
Tax Rate 16.81% 21.65% 20.27% 22.04% 23.99% 19.25% 24.96% -
Total Cost 914,417 931,780 968,683 925,986 884,328 631,106 382,535 79.06%
-
Net Worth 171,256 176,446 176,446 171,256 134,929 15,106,925 0 -
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 15,568 28,542 25,948 20,758 15,568 - - -
Div Payout % 68.88% 108.39% 72.79% 58.42% 40.94% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 171,256 176,446 176,446 171,256 134,929 15,106,925 0 -
NOSH 518,960 518,960 518,960 518,960 518,960 518,960 519,771 -0.10%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.41% 2.75% 3.55% 3.70% 4.12% 4.73% 4.48% -
ROE 13.20% 14.92% 20.20% 20.75% 28.18% 0.21% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 180.56 184.62 193.53 185.28 177.73 127.65 77.05 76.70%
EPS 4.36 5.07 6.87 6.85 7.33 6.04 3.45 16.94%
DPS 3.00 5.50 5.00 4.00 3.00 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.33 0.26 29.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 518,960
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 129.84 132.77 139.17 133.24 127.81 91.79 55.50 76.50%
EPS 3.13 3.65 4.94 4.92 5.27 4.34 2.49 16.52%
DPS 2.16 3.96 3.60 2.88 2.16 0.00 0.00 -
NAPS 0.2373 0.2445 0.2445 0.2373 0.187 20.9337 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 - - - -
Price 0.72 0.745 0.70 0.66 0.00 0.00 0.00 -
P/RPS 0.40 0.40 0.36 0.36 0.00 0.00 0.00 -
P/EPS 16.53 14.68 10.19 9.64 0.00 0.00 0.00 -
EY 6.05 6.81 9.81 10.37 0.00 0.00 0.00 -
DY 4.17 7.38 7.14 6.06 0.00 0.00 0.00 -
P/NAPS 2.18 2.19 2.06 2.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 24/05/23 17/02/23 - - - - -
Price 0.695 0.71 0.75 0.00 0.00 0.00 0.00 -
P/RPS 0.38 0.38 0.39 0.00 0.00 0.00 0.00 -
P/EPS 15.96 13.99 10.92 0.00 0.00 0.00 0.00 -
EY 6.27 7.15 9.16 0.00 0.00 0.00 0.00 -
DY 4.32 7.75 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.09 2.21 0.00 0.00 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