[SUCCESS] YoY Cumulative Quarter Result on 30-Sep-2023 [#1]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -77.36%
YoY- 25.33%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 61,982 57,587 45,880 70,296 73,652 81,193 82,002 -4.55%
PBT 6,003 4,742 2,051 10,633 15,137 9,605 10,004 -8.15%
Tax -1,544 -1,417 -316 -3,569 -2,632 -3,488 -2,209 -5.79%
NP 4,459 3,325 1,735 7,064 12,505 6,117 7,795 -8.88%
-
NP to SH 4,478 3,573 1,800 6,459 11,311 5,617 6,634 -6.33%
-
Tax Rate 25.72% 29.88% 15.41% 33.57% 17.39% 36.31% 22.08% -
Total Cost 57,523 54,262 44,145 63,232 61,147 75,076 74,207 -4.15%
-
Net Worth 367,043 352,927 340,232 320,107 316,872 345,599 346,883 0.94%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 15,726 2,367 5,839 -
Div Payout % - - - - 139.03% 42.14% 88.03% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 367,043 352,927 340,232 320,107 316,872 345,599 346,883 0.94%
NOSH 252,351 252,232 251,318 249,877 249,275 248,498 116,795 13.69%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.19% 5.77% 3.78% 10.05% 16.98% 7.53% 9.51% -
ROE 1.22% 1.01% 0.53% 2.02% 3.57% 1.63% 1.91% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 27.02 25.13 19.82 30.74 31.38 34.30 70.21 -14.70%
EPS 1.95 1.56 0.78 2.83 4.82 2.37 5.68 -16.31%
DPS 0.00 0.00 0.00 0.00 6.70 1.00 5.00 -
NAPS 1.60 1.54 1.47 1.40 1.35 1.46 2.97 -9.79%
Adjusted Per Share Value based on latest NOSH - 252,351
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 24.50 22.76 18.14 27.79 29.11 32.10 32.41 -4.55%
EPS 1.77 1.41 0.71 2.55 4.47 2.22 2.62 -6.32%
DPS 0.00 0.00 0.00 0.00 6.22 0.94 2.31 -
NAPS 1.4509 1.3951 1.3449 1.2654 1.2526 1.3661 1.3712 0.94%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.705 0.70 0.93 0.56 0.92 0.685 3.30 -
P/RPS 2.61 2.79 4.69 1.82 2.93 2.00 4.70 -9.33%
P/EPS 36.12 44.90 119.58 19.82 19.09 28.87 58.10 -7.61%
EY 2.77 2.23 0.84 5.04 5.24 3.46 1.72 8.26%
DY 0.00 0.00 0.00 0.00 7.28 1.46 1.52 -
P/NAPS 0.44 0.45 0.63 0.40 0.68 0.47 1.11 -14.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 22/11/22 23/11/21 24/11/20 29/11/19 27/11/18 29/11/17 -
Price 0.715 0.68 0.815 0.61 0.94 0.585 3.20 -
P/RPS 2.65 2.71 4.11 1.98 3.00 1.71 4.56 -8.64%
P/EPS 36.63 43.62 104.80 21.59 19.51 24.65 56.34 -6.92%
EY 2.73 2.29 0.95 4.63 5.13 4.06 1.78 7.38%
DY 0.00 0.00 0.00 0.00 7.13 1.71 1.56 -
P/NAPS 0.45 0.44 0.55 0.44 0.70 0.40 1.08 -13.57%

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