[SIGN] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 30.66%
YoY- 103.4%
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 622,911 555,747 476,277 388,832 361,743 305,724 221,820 98.67%
PBT 96,425 74,006 48,688 36,878 39,018 36,080 33,498 101.96%
Tax -23,405 -17,982 -12,796 -9,697 -9,730 -7,255 -5,534 160.83%
NP 73,020 56,024 35,892 27,181 29,288 28,825 27,964 89.29%
-
NP to SH 53,084 40,629 29,668 24,638 26,098 26,749 25,578 62.48%
-
Tax Rate 24.27% 24.30% 26.28% 26.29% 24.94% 20.11% 16.52% -
Total Cost 549,891 499,723 440,385 361,651 332,455 276,899 193,856 100.00%
-
Net Worth 412,550 418,897 453,089 246,369 249,268 242,019 218,040 52.79%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 412,550 418,897 453,089 246,369 249,268 242,019 218,040 52.79%
NOSH 645,497 645,497 645,497 295,248 295,248 295,248 295,248 68.21%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.72% 10.08% 7.54% 6.99% 8.10% 9.43% 12.61% -
ROE 12.87% 9.70% 6.55% 10.00% 10.47% 11.05% 11.73% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 98.14 87.56 75.68 134.15 124.80 107.37 80.37 14.20%
EPS 8.36 6.40 4.71 8.50 9.00 9.39 9.27 -6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.72 0.85 0.86 0.85 0.79 -12.16%
Adjusted Per Share Value based on latest NOSH - 645,497
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 96.50 86.10 73.78 60.24 56.04 47.36 34.36 98.68%
EPS 8.22 6.29 4.60 3.82 4.04 4.14 3.96 62.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6391 0.649 0.7019 0.3817 0.3862 0.3749 0.3378 52.79%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.855 0.96 1.31 2.55 2.35 1.73 1.27 -
P/RPS 0.87 1.10 1.73 1.90 1.88 1.61 1.58 -32.74%
P/EPS 10.22 15.00 27.79 30.00 26.10 18.41 13.70 -17.70%
EY 9.78 6.67 3.60 3.33 3.83 5.43 7.30 21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.45 1.82 3.00 2.73 2.04 1.61 -12.36%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 28/08/23 29/05/23 22/02/23 22/11/22 23/08/22 -
Price 0.87 0.935 1.24 1.29 2.42 2.91 1.48 -
P/RPS 0.89 1.07 1.64 0.96 1.94 2.71 1.84 -38.29%
P/EPS 10.40 14.61 26.30 15.18 26.88 30.98 15.97 -24.81%
EY 9.61 6.85 3.80 6.59 3.72 3.23 6.26 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.42 1.72 1.52 2.81 3.42 1.87 -19.87%

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