[SIGN] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 12.32%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 600,088 326,298 115,698 156,054 215,868 176,950 206,049 15.30%
PBT 85,857 37,321 3,144 6,098 18,749 19,576 28,536 15.81%
Tax -17,994 -7,303 -1,924 -2,376 -5,592 -4,894 -7,080 13.23%
NP 67,862 30,018 1,220 3,722 13,157 14,681 21,456 16.58%
-
NP to SH 49,241 28,728 1,408 2,858 12,634 13,588 20,736 12.21%
-
Tax Rate 20.96% 19.57% 61.20% 38.96% 29.83% 25.00% 24.81% -
Total Cost 532,225 296,280 114,478 152,332 202,710 162,269 184,593 15.15%
-
Net Worth 418,897 242,019 168,141 171,142 177,963 159,740 149,538 14.71%
Dividend
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 418,897 242,019 168,141 171,142 177,963 159,740 149,538 14.71%
NOSH 645,497 295,248 240,304 240,304 231,121 240,304 119,630 25.18%
Ratio Analysis
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 11.31% 9.20% 1.05% 2.39% 6.10% 8.30% 10.41% -
ROE 11.75% 11.87% 0.84% 1.67% 7.10% 8.51% 13.87% -
Per Share
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 94.55 114.60 51.61 69.30 93.40 76.43 172.24 -7.68%
EPS 9.47 10.30 0.67 1.20 5.47 5.87 17.33 -7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.85 0.75 0.76 0.77 0.69 1.25 -8.15%
Adjusted Per Share Value based on latest NOSH - 295,248
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 92.97 50.55 17.92 24.18 33.44 27.41 31.92 15.31%
EPS 7.63 4.45 0.22 0.44 1.96 2.11 3.21 12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.3749 0.2605 0.2651 0.2757 0.2475 0.2317 14.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/09/23 30/09/22 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.96 1.73 0.39 0.49 0.58 0.975 2.16 -
P/RPS 1.02 1.51 0.76 0.71 0.62 1.28 1.25 -2.67%
P/EPS 12.37 17.15 62.10 38.60 10.61 16.61 12.46 -0.09%
EY 8.08 5.83 1.61 2.59 9.43 6.02 8.02 0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.04 0.52 0.64 0.75 1.41 1.73 -2.32%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/11/23 22/11/22 18/05/20 27/05/19 28/05/18 29/05/17 16/05/16 -
Price 0.935 2.91 0.35 0.49 0.55 0.995 1.05 -
P/RPS 0.99 2.54 0.68 0.71 0.59 1.30 0.61 6.66%
P/EPS 12.05 28.84 55.73 38.60 10.06 16.95 6.06 9.59%
EY 8.30 3.47 1.79 2.59 9.94 5.90 16.51 -8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 3.42 0.47 0.64 0.71 1.44 0.84 7.24%

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