[SIGN] YoY Annualized Quarter 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- 7.8%
YoY- 63.72%
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 622,910 431,979 106,034 160,848 225,980 205,215 196,768 16.59%
PBT 96,425 46,933 -5,146 5,367 12,578 25,008 61,987 6.06%
Tax -23,405 -11,789 -2,829 -1,784 -4,575 -3,567 -11,428 10.02%
NP 73,020 35,144 -7,975 3,583 8,003 21,441 50,559 5.01%
-
NP to SH 53,083 32,424 -6,596 2,226 6,481 20,310 47,793 1.40%
-
Tax Rate 24.27% 25.12% - 33.24% 36.37% 14.26% 18.44% -
Total Cost 549,890 396,835 114,009 157,265 217,977 183,774 146,209 19.29%
-
Net Worth 412,550 249,268 168,141 168,891 171,724 169,531 163,152 13.15%
Dividend
31/12/23 31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - 3,434 5,727 28,791 -
Div Payout % - - - - 52.99% 28.20% 60.24% -
Equity
31/12/23 31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 412,550 249,268 168,141 168,891 171,724 169,531 163,152 13.15%
NOSH 645,497 295,248 262,723 240,304 240,304 240,304 239,929 14.09%
Ratio Analysis
31/12/23 31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.72% 8.14% -7.52% 2.23% 3.54% 10.45% 25.69% -
ROE 12.87% 13.01% -3.92% 1.32% 3.77% 11.98% 29.29% -
Per Share
31/12/23 31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 98.14 149.04 47.30 71.43 98.70 89.58 82.01 2.42%
EPS 9.70 11.60 -2.90 1.00 2.80 8.70 20.10 -9.24%
DPS 0.00 0.00 0.00 0.00 1.50 2.50 12.00 -
NAPS 0.65 0.86 0.75 0.75 0.75 0.74 0.68 -0.59%
Adjusted Per Share Value based on latest NOSH - 645,497
31/12/23 31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 94.47 65.51 16.08 24.39 34.27 31.12 29.84 16.59%
EPS 8.05 4.92 -1.00 0.34 0.98 3.08 7.25 1.40%
DPS 0.00 0.00 0.00 0.00 0.52 0.87 4.37 -
NAPS 0.6257 0.378 0.255 0.2561 0.2604 0.2571 0.2474 13.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.855 2.35 0.395 0.44 0.55 0.91 0.98 -
P/RPS 0.87 1.58 0.84 0.62 0.56 1.02 1.19 -4.08%
P/EPS 10.22 21.01 -13.43 44.51 19.43 10.26 4.92 10.22%
EY 9.78 4.76 -7.45 2.25 5.15 9.74 20.33 -9.28%
DY 0.00 0.00 0.00 0.00 2.73 2.75 12.24 -
P/NAPS 1.32 2.73 0.53 0.59 0.73 1.23 1.44 -1.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/02/24 22/02/23 28/08/20 30/08/19 29/08/18 28/08/17 29/08/16 -
Price 0.87 2.42 0.325 0.465 0.565 0.88 0.955 -
P/RPS 0.89 1.62 0.69 0.65 0.57 0.98 1.16 -3.46%
P/EPS 10.40 21.63 -11.05 47.04 19.96 9.93 4.79 10.87%
EY 9.61 4.62 -9.05 2.13 5.01 10.07 20.86 -9.80%
DY 0.00 0.00 0.00 0.00 2.65 2.84 12.57 -
P/NAPS 1.34 2.81 0.43 0.62 0.75 1.19 1.40 -0.58%

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