[SENFONG] QoQ TTM Result on 30-Sep-2024 [#1]

Announcement Date
14-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 9.42%
YoY- 181.99%
Quarter Report
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,279,169 1,138,625 1,046,189 961,588 904,763 937,019 958,113 21.18%
PBT 81,322 74,818 58,252 41,970 27,763 27,169 33,608 79.94%
Tax -18,591 -17,485 -14,434 -9,246 -5,517 -4,567 -7,275 86.59%
NP 62,731 57,333 43,818 32,724 22,246 22,602 26,333 78.08%
-
NP to SH 62,731 57,333 43,818 32,724 22,246 22,602 26,333 78.08%
-
Tax Rate 22.86% 23.37% 24.78% 22.03% 19.87% 16.81% 21.65% -
Total Cost 1,216,438 1,081,292 1,002,371 928,864 882,517 914,417 931,780 19.39%
-
Net Worth 230,929 223,712 202,394 192,015 181,635 171,256 176,446 19.59%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 35,414 31,583 23,353 18,163 15,568 15,568 28,542 15.42%
Div Payout % 56.45% 55.09% 53.30% 55.51% 69.98% 68.88% 108.39% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 230,929 223,712 202,394 192,015 181,635 171,256 176,446 19.59%
NOSH 721,654 721,654 518,960 518,960 518,960 518,960 518,960 24.50%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.90% 5.04% 4.19% 3.40% 2.46% 2.41% 2.75% -
ROE 27.16% 25.63% 21.65% 17.04% 12.25% 13.20% 14.92% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 177.26 157.78 201.59 185.29 174.34 180.56 184.62 -2.66%
EPS 8.69 7.94 8.44 6.31 4.29 4.36 5.07 43.08%
DPS 4.91 4.38 4.50 3.50 3.00 3.00 5.50 -7.26%
NAPS 0.32 0.31 0.39 0.37 0.35 0.33 0.34 -3.95%
Adjusted Per Share Value based on latest NOSH - 721,654
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 177.26 157.78 144.97 133.25 125.37 129.84 132.77 21.18%
EPS 8.69 7.94 6.07 4.53 3.08 3.13 3.65 78.01%
DPS 4.91 4.38 3.24 2.52 2.16 2.16 3.96 15.36%
NAPS 0.32 0.31 0.2805 0.2661 0.2517 0.2373 0.2445 19.59%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.15 0.98 1.10 0.755 0.73 0.72 0.745 -
P/RPS 0.65 0.62 0.55 0.41 0.42 0.40 0.40 38.09%
P/EPS 13.23 12.34 13.03 11.97 17.03 16.53 14.68 -6.68%
EY 7.56 8.11 7.68 8.35 5.87 6.05 6.81 7.19%
DY 4.27 4.47 4.09 4.64 4.11 4.17 7.38 -30.49%
P/NAPS 3.59 3.16 2.82 2.04 2.09 2.18 2.19 38.90%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 14/11/24 13/08/24 06/05/24 23/02/24 29/11/23 22/08/23 24/05/23 -
Price 1.05 1.19 1.18 0.77 0.755 0.695 0.71 -
P/RPS 0.59 0.75 0.59 0.42 0.43 0.38 0.38 33.97%
P/EPS 12.08 14.98 13.98 12.21 17.61 15.96 13.99 -9.29%
EY 8.28 6.68 7.16 8.19 5.68 6.27 7.15 10.24%
DY 4.67 3.68 3.81 4.55 3.97 4.32 7.75 -28.59%
P/NAPS 3.28 3.84 3.03 2.08 2.16 2.11 2.09 34.93%

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