[SKYWLD] QoQ Annualized Quarter Result on 30-Sep-2024 [#2]

Stock
[SKYWLD] SKYWORLD DEVELOPMENT BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 22.71%
YoY- -59.88%
Quarter Report
Latest QR
Upcoming QR
SKYWLD's Result
SKYWLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 446,278 395,236 688,607 707,093 718,310 843,284 841,411 -34.40%
PBT 68,718 56,256 160,127 160,912 173,470 236,796 204,784 -51.61%
Tax -19,782 -16,468 -53,423 -46,201 -51,508 -69,024 -54,073 -48.75%
NP 48,936 39,788 106,704 114,710 121,962 167,772 150,711 -52.66%
-
NP to SH 49,038 39,964 106,977 114,972 122,214 168,008 143,996 -51.13%
-
Tax Rate 28.79% 29.27% 33.36% 28.71% 29.69% 29.15% 26.40% -
Total Cost 397,342 355,448 581,903 592,382 596,348 675,512 690,700 -30.76%
-
Net Worth 850,000 839,999 839,999 819,999 612,645 440,231 615,625 23.92%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 10,000 - 22,500 16,666 18,908 - 1,875 204.32%
Div Payout % 20.39% - 21.03% 14.50% 15.47% - 1.30% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 850,000 839,999 839,999 819,999 612,645 440,231 615,625 23.92%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 530,400 62,500 531.76%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.97% 10.07% 15.50% 16.22% 16.98% 19.90% 17.91% -
ROE 5.77% 4.76% 12.74% 14.02% 19.95% 38.16% 23.39% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 44.63 39.52 68.86 70.71 94.97 158.99 1,346.26 -89.61%
EPS 4.90 4.00 12.18 13.72 16.16 29.28 230.39 -92.26%
DPS 1.00 0.00 2.25 1.67 2.50 0.00 3.00 -51.82%
NAPS 0.85 0.84 0.84 0.82 0.81 0.83 9.85 -80.38%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 44.63 39.52 68.86 70.71 71.83 84.33 84.14 -34.39%
EPS 4.90 4.00 12.18 13.72 12.22 16.80 14.40 -51.16%
DPS 1.00 0.00 2.25 1.67 1.89 0.00 0.19 201.65%
NAPS 0.85 0.84 0.84 0.82 0.6126 0.4402 0.6156 23.92%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 - - -
Price 0.555 0.65 0.64 0.55 0.585 0.00 0.00 -
P/RPS 1.24 1.64 0.93 0.78 0.62 0.00 0.00 -
P/EPS 11.32 16.26 5.98 4.78 3.62 0.00 0.00 -
EY 8.84 6.15 16.72 20.90 27.62 0.00 0.00 -
DY 1.80 0.00 3.52 3.03 4.27 0.00 0.00 -
P/NAPS 0.65 0.77 0.76 0.67 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 23/08/24 21/05/24 26/02/24 22/11/23 28/08/23 04/07/23 -
Price 0.56 0.54 0.70 0.575 0.585 0.72 0.00 -
P/RPS 1.25 1.37 1.02 0.81 0.62 0.45 0.00 -
P/EPS 11.42 13.51 6.54 5.00 3.62 2.27 0.00 -
EY 8.76 7.40 15.28 20.00 27.62 43.99 0.00 -
DY 1.79 0.00 3.21 2.90 4.27 0.00 0.00 -
P/NAPS 0.66 0.64 0.83 0.70 0.72 0.87 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