[SIGN] QoQ 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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 266,117 88,560 431,979 326,298 221,820 131,707 70,236 143.63%
PBT 35,253 3,933 46,933 37,321 33,498 13,988 7,915 171.44%
Tax -6,542 -1,268 -11,789 -7,303 -5,535 -3,359 -2,058 116.65%
NP 28,711 2,665 35,144 30,018 27,963 10,629 5,857 189.40%
-
NP to SH 22,820 2,164 32,424 28,728 25,578 9,951 6,327 135.73%
-
Tax Rate 18.56% 32.24% 25.12% 19.57% 16.52% 24.01% 26.00% -
Total Cost 237,406 85,895 396,835 296,280 193,857 121,078 64,379 139.25%
-
Net Worth 453,089 246,369 249,268 242,019 218,040 204,240 201,480 71.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 453,089 246,369 249,268 242,019 218,040 204,240 201,480 71.90%
NOSH 645,497 295,248 295,248 295,248 295,248 295,248 295,248 68.69%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.79% 3.01% 8.14% 9.20% 12.61% 8.07% 8.34% -
ROE 5.04% 0.88% 13.01% 11.87% 11.73% 4.87% 3.14% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 42.29 30.55 149.04 114.60 80.37 47.72 25.45 40.42%
EPS 5.00 0.70 11.60 10.30 9.30 3.60 2.30 68.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.85 0.86 0.85 0.79 0.74 0.73 -0.91%
Adjusted Per Share Value based on latest NOSH - 295,248
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 41.23 13.72 66.92 50.55 34.36 20.40 10.88 143.65%
EPS 3.54 0.34 5.02 4.45 3.96 1.54 0.98 135.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7019 0.3817 0.3862 0.3749 0.3378 0.3164 0.3121 71.90%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.31 2.55 2.35 1.73 1.27 1.62 1.38 -
P/RPS 3.10 8.35 1.58 1.51 1.58 3.39 5.42 -31.16%
P/EPS 36.12 341.55 21.01 17.15 13.70 44.93 60.20 -28.92%
EY 2.77 0.29 4.76 5.83 7.30 2.23 1.66 40.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 3.00 2.73 2.04 1.61 2.19 1.89 -2.49%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 22/02/23 22/11/22 23/08/22 26/05/22 21/02/22 -
Price 1.24 1.29 2.42 2.91 1.48 1.35 1.40 -
P/RPS 2.93 4.22 1.62 2.54 1.84 2.83 5.50 -34.35%
P/EPS 34.19 172.78 21.63 28.84 15.97 37.44 61.07 -32.14%
EY 2.92 0.58 4.62 3.47 6.26 2.67 1.64 47.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.52 2.81 3.42 1.87 1.82 1.92 -7.08%

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