[SIGN] QoQ Cumulative 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- 61.84%
YoY- 28.55%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 353,849 150,477 622,910 450,066 266,117 88,560 431,979 -12.46%
PBT 38,678 13,279 96,425 64,393 35,253 3,933 46,933 -12.11%
Tax -11,060 -4,145 -23,405 -13,496 -6,542 -1,268 -11,789 -4.16%
NP 27,618 9,134 73,020 50,897 28,711 2,665 35,144 -14.85%
-
NP to SH 15,724 5,275 53,083 36,931 22,820 2,164 32,424 -38.30%
-
Tax Rate 28.60% 31.21% 24.27% 20.96% 18.56% 32.24% 25.12% -
Total Cost 326,231 141,343 549,890 399,169 237,406 85,895 396,835 -12.25%
-
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 25,387 253 - - - - - -
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 4.59% 1.26% 12.87% 8.82% 5.04% 0.88% 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 55.75 23.71 98.14 70.91 42.29 30.55 149.04 -48.11%
EPS 2.50 1.00 9.70 7.10 5.00 0.70 11.60 -64.08%
DPS 4.00 0.04 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 54.82 23.31 96.50 69.72 41.23 13.72 66.92 -12.46%
EPS 2.44 0.82 8.22 5.72 3.54 0.34 5.02 -38.20%
DPS 3.93 0.04 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 2.39 4.09 0.87 1.35 3.10 8.35 1.58 31.80%
P/EPS 53.68 116.71 10.22 16.50 36.12 341.55 21.01 86.99%
EY 1.86 0.86 9.78 6.06 2.77 0.29 4.76 -46.58%
DY 3.01 0.04 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 2.30 6.54 0.89 1.32 2.93 4.22 1.62 26.34%
P/EPS 51.67 186.50 10.40 16.07 34.19 172.78 21.63 78.79%
EY 1.94 0.54 9.61 6.22 2.92 0.58 4.62 -43.95%
DY 3.13 0.03 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