[SIGN] YoY Cumulative 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?
Cumulative Result
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 578,498 450,066 326,298 86,774 117,041 161,901 132,713 21.66%
PBT 86,886 64,393 37,321 2,358 4,574 14,062 14,682 26.72%
Tax -20,705 -13,496 -7,303 -1,443 -1,782 -4,194 -3,671 25.91%
NP 66,181 50,897 30,018 915 2,792 9,868 11,011 26.98%
-
NP to SH 44,036 36,931 28,728 1,056 2,144 9,476 10,191 21.52%
-
Tax Rate 23.83% 20.96% 19.57% 61.20% 38.96% 29.83% 25.00% -
Total Cost 512,317 399,169 296,280 85,859 114,249 152,033 121,702 21.10%
-
Net Worth 368,121 418,897 242,019 168,141 171,142 176,351 159,740 11.76%
Dividend
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 44,428 - - - - - - -
Div Payout % 100.89% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 368,121 418,897 242,019 168,141 171,142 176,351 159,740 11.76%
NOSH 645,497 645,497 295,248 240,304 240,304 240,304 240,304 14.06%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.44% 11.31% 9.20% 1.05% 2.39% 6.10% 8.30% -
ROE 11.96% 8.82% 11.87% 0.63% 1.25% 5.37% 6.38% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 91.15 70.91 114.60 38.71 51.97 70.69 57.33 6.37%
EPS 6.90 7.10 10.30 0.50 0.90 4.10 4.40 6.17%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.66 0.85 0.75 0.76 0.77 0.69 -2.28%
Adjusted Per Share Value based on latest NOSH - 295,248
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 89.62 69.72 50.55 13.44 18.13 25.08 20.56 21.66%
EPS 6.82 5.72 4.45 0.16 0.33 1.47 1.58 21.50%
DPS 6.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.649 0.3749 0.2605 0.2651 0.2732 0.2475 11.76%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.21 0.96 1.73 0.39 0.49 0.58 0.975 -
P/RPS 1.33 1.35 1.51 1.01 0.94 0.82 1.70 -3.21%
P/EPS 17.44 16.50 17.15 82.80 51.47 14.02 22.15 -3.13%
EY 5.73 6.06 5.83 1.21 1.94 7.13 4.51 3.24%
DY 5.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.45 2.04 0.52 0.64 0.75 1.41 5.38%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/11/24 27/11/23 22/11/22 18/05/20 27/05/19 28/05/18 29/05/17 -
Price 1.48 0.935 2.91 0.35 0.49 0.55 0.995 -
P/RPS 1.62 1.32 2.54 0.90 0.94 0.78 1.74 -0.94%
P/EPS 21.33 16.07 28.84 74.30 51.47 13.29 22.60 -0.76%
EY 4.69 6.22 3.47 1.35 1.94 7.52 4.42 0.79%
DY 4.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.42 3.42 0.47 0.64 0.71 1.44 7.90%

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