[SKYWLD] QoQ TTM Result on 31-Dec-2023 [#3]

Stock
[SKYWLD] SKYWORLD DEVELOPMENT BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 21.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKYWLD's Result
SKYWLD's Financial Summary
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 552,591 576,595 688,607 756,270 585,105 436,771 225,950 81.22%
PBT 107,752 114,993 160,128 193,313 159,363 131,827 72,628 29.98%
Tax -37,560 -40,284 -53,423 -48,016 -39,119 -30,621 -13,365 98.77%
NP 70,192 74,709 106,705 145,297 120,244 101,206 59,263 11.90%
-
NP to SH 70,390 74,967 106,978 144,435 119,312 100,207 58,205 13.47%
-
Tax Rate 34.86% 35.03% 33.36% 24.84% 24.55% 23.23% 18.40% -
Total Cost 482,399 501,886 581,902 610,973 464,861 335,565 166,687 102.68%
-
Net Worth 850,000 839,999 839,999 819,999 612,645 0 615,625 23.92%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 15,000 19,454 19,454 11,329 11,329 1,875 1,875 298.48%
Div Payout % 21.31% 25.95% 18.19% 7.84% 9.50% 1.87% 3.22% -
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 850,000 839,999 839,999 819,999 612,645 0 615,625 23.92%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 530,400 62,500 531.76%
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 12.70% 12.96% 15.50% 19.21% 20.55% 23.17% 26.23% -
ROE 8.28% 8.92% 12.74% 17.61% 19.47% 0.00% 9.45% -
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 55.26 57.66 68.86 75.63 77.36 82.35 361.52 -71.31%
EPS 7.04 7.50 10.70 14.44 15.77 18.89 93.13 -82.03%
DPS 1.50 1.95 1.95 1.13 1.50 0.35 3.00 -36.92%
NAPS 0.85 0.84 0.84 0.82 0.81 0.00 9.85 -80.38%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 55.26 57.66 68.86 75.63 58.51 43.68 22.60 81.20%
EPS 7.04 7.50 10.70 14.44 11.93 10.02 5.82 13.48%
DPS 1.50 1.95 1.95 1.13 1.13 0.19 0.19 294.99%
NAPS 0.85 0.84 0.84 0.82 0.6126 0.00 0.6156 23.92%
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 - - -
Price 0.555 0.65 0.64 0.55 0.585 0.00 0.00 -
P/RPS 1.00 1.13 0.93 0.73 0.76 0.00 0.00 -
P/EPS 7.88 8.67 5.98 3.81 3.71 0.00 0.00 -
EY 12.68 11.53 16.72 26.26 26.97 0.00 0.00 -
DY 2.70 2.99 3.04 2.06 2.56 0.00 0.00 -
P/NAPS 0.65 0.77 0.76 0.67 0.72 0.00 0.00 -
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 22/11/24 23/08/24 21/05/24 26/02/24 - - - -
Price 0.56 0.54 0.70 0.575 0.00 0.00 0.00 -
P/RPS 1.01 0.94 1.02 0.76 0.00 0.00 0.00 -
P/EPS 7.96 7.20 6.54 3.98 0.00 0.00 0.00 -
EY 12.57 13.88 15.28 25.12 0.00 0.00 0.00 -
DY 2.68 3.60 2.78 1.97 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.83 0.70 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