[ASIAFLE] YoY Quarter Result on 30-Sep-2023 [#2]

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -56.99%
YoY- -11.53%
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 68,511 79,036 76,969 76,672 66,605 73,304 83,508 -3.24%
PBT -7,959 11,080 9,545 10,645 14,456 8,842 19,932 -
Tax -2,596 -4,152 -1,758 -2,089 -1,773 -1,743 -4,138 -7.46%
NP -10,555 6,928 7,787 8,556 12,683 7,099 15,794 -
-
NP to SH -10,577 6,873 7,769 8,577 12,690 7,079 15,767 -
-
Tax Rate - 37.47% 18.42% 19.62% 12.26% 19.71% 20.76% -
Total Cost 79,066 72,108 69,182 68,116 53,922 66,205 67,714 2.61%
-
Net Worth 781,006 777,201 732,957 704,209 641,867 599,857 595,595 4.61%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - 6,812 - - - - 5,842 -
Div Payout % - 99.12% - - - - 37.06% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 781,006 777,201 732,957 704,209 641,867 599,857 595,595 4.61%
NOSH 194,430 195,207 194,785 194,759 194,759 194,760 194,760 -0.02%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -15.41% 8.77% 10.12% 11.16% 19.04% 9.68% 18.91% -
ROE -1.35% 0.88% 1.06% 1.22% 1.98% 1.18% 2.65% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 35.24 40.60 39.22 39.37 34.20 37.64 42.88 -3.21%
EPS -5.44 3.53 3.99 4.40 6.52 3.63 8.10 -
DPS 0.00 3.50 0.00 0.00 0.00 0.00 3.00 -
NAPS 4.0169 3.9929 3.7351 3.6158 3.2957 3.08 3.0581 4.64%
Adjusted Per Share Value based on latest NOSH - 195,207
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 34.96 40.33 39.27 39.12 33.99 37.40 42.61 -3.24%
EPS -5.40 3.51 3.96 4.38 6.48 3.61 8.05 -
DPS 0.00 3.48 0.00 0.00 0.00 0.00 2.98 -
NAPS 3.9852 3.9658 3.74 3.5933 3.2752 3.0608 3.0391 4.61%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.91 1.92 1.71 2.56 1.82 2.43 2.65 -
P/RPS 5.42 4.73 4.36 6.50 5.32 6.46 6.18 -2.16%
P/EPS -35.11 54.38 43.19 58.13 27.93 66.85 32.73 -
EY -2.85 1.84 2.32 1.72 3.58 1.50 3.05 -
DY 0.00 1.82 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 0.48 0.48 0.46 0.71 0.55 0.79 0.87 -9.42%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 30/11/22 26/11/21 27/11/20 29/11/19 30/11/18 -
Price 1.80 2.05 1.74 2.25 1.90 2.31 2.50 -
P/RPS 5.11 5.05 4.44 5.72 5.56 6.14 5.83 -2.17%
P/EPS -33.09 58.06 43.95 51.09 29.16 63.55 30.88 -
EY -3.02 1.72 2.28 1.96 3.43 1.57 3.24 -
DY 0.00 1.71 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.45 0.51 0.47 0.62 0.58 0.75 0.82 -9.50%

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