[INFOM] QoQ Annualized Quarter Result on 31-May-2023 [#4]

Announcement Date
31-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-May-2023 [#4]
Profit Trend
QoQ- -5.68%
YoY--%
View:
Show?
Annualized Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 222,178 231,720 224,824 251,262 258,293 167,974 165,960 21.49%
PBT 42,046 40,398 35,404 49,447 52,017 24,450 23,276 48.37%
Tax -8,706 -7,958 -6,320 -8,552 -8,657 -4,880 -4,348 58.92%
NP 33,340 32,440 29,084 40,895 43,360 19,570 18,928 45.90%
-
NP to SH 33,330 32,430 29,072 40,878 43,341 19,566 18,924 45.89%
-
Tax Rate 20.71% 19.70% 17.85% 17.30% 16.64% 19.96% 18.68% -
Total Cost 188,838 199,280 195,740 210,367 214,933 148,404 147,032 18.17%
-
Net Worth 140,031 130,471 120,310 114,297 104,677 80,928 59,742 76.54%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 140,031 130,471 120,310 114,297 104,677 80,928 59,742 76.54%
NOSH 601,250 601,250 601,250 601,250 601,250 601,250 6,963 1858.93%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 15.01% 14.00% 12.94% 16.28% 16.79% 11.65% 11.41% -
ROE 23.80% 24.86% 24.16% 35.76% 41.40% 24.18% 31.68% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 36.95 38.54 37.39 41.79 42.96 27.94 2,383.46 -93.79%
EPS 5.55 5.40 4.84 7.28 7.91 3.58 271.80 -92.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 8.58 -90.98%
Adjusted Per Share Value based on latest NOSH - 601,250
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 36.95 38.54 37.39 41.79 42.96 27.94 27.60 21.49%
EPS 5.55 5.40 4.84 7.28 7.91 3.58 3.15 45.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 0.0994 76.50%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 - -
Price 1.63 1.77 1.76 1.51 1.25 0.58 0.00 -
P/RPS 4.41 4.59 4.71 3.61 2.91 2.08 0.00 -
P/EPS 29.40 32.82 36.40 22.21 17.34 17.82 0.00 -
EY 3.40 3.05 2.75 4.50 5.77 5.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 8.16 8.80 7.94 7.18 4.31 0.00 -
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 18/04/24 17/01/24 17/10/23 31/07/23 13/04/23 17/01/23 11/11/22 -
Price 1.45 1.61 1.70 1.73 1.61 1.43 0.00 -
P/RPS 3.92 4.18 4.55 4.14 3.75 5.12 0.00 -
P/EPS 26.16 29.85 35.16 25.45 22.33 43.94 0.00 -
EY 3.82 3.35 2.84 3.93 4.48 2.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.23 7.42 8.50 9.10 9.25 10.62 0.00 -

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