[SENFONG] QoQ TTM Result on 31-Dec-2022 [#2]

Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 0.33%
YoY- 98.53%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 904,763 937,019 958,113 1,004,331 961,517 922,356 662,427 23.07%
PBT 27,763 27,169 33,608 44,709 45,578 50,029 38,788 -19.96%
Tax -5,517 -4,567 -7,275 -9,061 -10,047 -12,001 -7,467 -18.25%
NP 22,246 22,602 26,333 35,648 35,531 38,028 31,321 -20.37%
-
NP to SH 22,246 22,602 26,333 35,648 35,531 38,028 31,321 -20.37%
-
Tax Rate 19.87% 16.81% 21.65% 20.27% 22.04% 23.99% 19.25% -
Total Cost 882,517 914,417 931,780 968,683 925,986 884,328 631,106 25.02%
-
Net Worth 181,635 171,256 176,446 176,446 171,256 134,929 15,106,925 -94.73%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 15,568 15,568 28,542 25,948 20,758 15,568 - -
Div Payout % 69.98% 68.88% 108.39% 72.79% 58.42% 40.94% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 181,635 171,256 176,446 176,446 171,256 134,929 15,106,925 -94.73%
NOSH 518,960 518,960 518,960 518,960 518,960 518,960 518,960 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.46% 2.41% 2.75% 3.55% 3.70% 4.12% 4.73% -
ROE 12.25% 13.20% 14.92% 20.20% 20.75% 28.18% 0.21% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 174.34 180.56 184.62 193.53 185.28 177.73 127.65 23.07%
EPS 4.29 4.36 5.07 6.87 6.85 7.33 6.04 -20.37%
DPS 3.00 3.00 5.50 5.00 4.00 3.00 0.00 -
NAPS 0.35 0.33 0.34 0.34 0.33 0.26 29.11 -94.73%
Adjusted Per Share Value based on latest NOSH - 518,960
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 125.37 129.84 132.77 139.17 133.24 127.81 91.79 23.07%
EPS 3.08 3.13 3.65 4.94 4.92 5.27 4.34 -20.42%
DPS 2.16 2.16 3.96 3.60 2.88 2.16 0.00 -
NAPS 0.2517 0.2373 0.2445 0.2445 0.2373 0.187 20.9337 -94.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 - - -
Price 0.73 0.72 0.745 0.70 0.66 0.00 0.00 -
P/RPS 0.42 0.40 0.40 0.36 0.36 0.00 0.00 -
P/EPS 17.03 16.53 14.68 10.19 9.64 0.00 0.00 -
EY 5.87 6.05 6.81 9.81 10.37 0.00 0.00 -
DY 4.11 4.17 7.38 7.14 6.06 0.00 0.00 -
P/NAPS 2.09 2.18 2.19 2.06 2.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 22/08/23 24/05/23 17/02/23 - - - -
Price 0.755 0.695 0.71 0.75 0.00 0.00 0.00 -
P/RPS 0.43 0.38 0.38 0.39 0.00 0.00 0.00 -
P/EPS 17.61 15.96 13.99 10.92 0.00 0.00 0.00 -
EY 5.68 6.27 7.15 9.16 0.00 0.00 0.00 -
DY 3.97 4.32 7.75 6.67 0.00 0.00 0.00 -
P/NAPS 2.16 2.11 2.09 2.21 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