[SIGN] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 7.89%
YoY- 71.41%
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 707,698 601,908 622,910 600,088 532,234 354,240 431,979 39.01%
PBT 77,356 53,116 96,425 85,857 70,506 15,732 46,933 39.57%
Tax -22,120 -16,580 -23,405 -17,994 -13,084 -5,072 -11,789 52.18%
NP 55,236 36,536 73,020 67,862 57,422 10,660 35,144 35.21%
-
NP to SH 31,448 21,100 53,083 49,241 45,640 8,656 32,424 -2.01%
-
Tax Rate 28.60% 31.21% 24.27% 20.96% 18.56% 32.24% 25.12% -
Total Cost 652,462 565,372 549,890 532,225 474,812 343,580 396,835 39.34%
-
Net Worth 342,734 418,897 412,550 418,897 453,089 246,369 249,268 23.67%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 50,775 1,015 - - - - - -
Div Payout % 161.46% 4.81% - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 342,734 418,897 412,550 418,897 453,089 246,369 249,268 23.67%
NOSH 645,497 645,497 645,497 645,497 645,497 295,248 295,248 68.53%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.81% 6.07% 11.72% 11.31% 10.79% 3.01% 8.14% -
ROE 9.18% 5.04% 12.87% 11.75% 10.07% 3.51% 13.01% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 111.50 94.83 98.14 94.55 84.58 122.22 149.04 -17.60%
EPS 5.00 4.00 9.70 9.47 10.00 2.80 11.60 -42.96%
DPS 8.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.66 0.65 0.66 0.72 0.85 0.86 -26.69%
Adjusted Per Share Value based on latest NOSH - 645,497
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 109.64 93.25 96.50 92.97 82.45 54.88 66.92 39.01%
EPS 4.87 3.27 8.22 7.63 7.07 1.34 5.02 -2.00%
DPS 7.87 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.531 0.649 0.6391 0.649 0.7019 0.3817 0.3862 23.67%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.33 0.97 0.855 0.96 1.31 2.55 2.35 -
P/RPS 1.19 1.02 0.87 1.02 1.55 2.09 1.58 -17.23%
P/EPS 26.84 29.18 10.22 12.37 18.06 85.39 21.01 17.75%
EY 3.73 3.43 9.78 8.08 5.54 1.17 4.76 -15.01%
DY 6.02 0.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.47 1.32 1.45 1.82 3.00 2.73 -6.71%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 28/05/24 28/02/24 27/11/23 28/08/23 29/05/23 22/02/23 -
Price 1.28 1.55 0.87 0.935 1.24 1.29 2.42 -
P/RPS 1.15 1.63 0.89 0.99 1.47 1.06 1.62 -20.43%
P/EPS 25.83 46.62 10.40 12.05 17.10 43.20 21.63 12.57%
EY 3.87 2.14 9.61 8.30 5.85 2.32 4.62 -11.14%
DY 6.25 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.35 1.34 1.42 1.72 1.52 2.81 -10.74%

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