[SHCHAN] QoQ Quarter Result on 30-Sep-2024 [#3]

Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -6.53%
YoY- -41.88%
View:
Show?
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 12,112 13,271 13,153 10,857 11,441 10,963 10,153 12.44%
PBT 2,207 2,356 2,482 1,517 3,708 1,158 1,209 49.20%
Tax -74 -74 -74 -283 -38 -74 -74 0.00%
NP 2,133 2,282 2,408 1,234 3,670 1,084 1,135 52.11%
-
NP to SH 2,133 2,282 2,408 1,234 3,670 1,084 1,135 52.11%
-
Tax Rate 3.35% 3.14% 2.98% 18.66% 1.02% 6.39% 6.12% -
Total Cost 9,979 10,989 10,745 9,623 7,771 9,879 9,018 6.96%
-
Net Worth 272,549 270,256 269,447 269,447 266,518 263,589 263,589 2.24%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 272,549 270,256 269,447 269,447 266,518 263,589 263,589 2.24%
NOSH 296,249 297,877 292,877 292,877 292,877 292,877 292,877 0.76%
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 17.61% 17.20% 18.31% 11.37% 32.08% 9.89% 11.18% -
ROE 0.78% 0.84% 0.89% 0.46% 1.38% 0.41% 0.43% -
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 4.09 4.52 4.49 3.71 3.91 3.74 3.47 11.54%
EPS 0.72 0.78 0.82 0.42 1.25 0.37 0.39 50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.92 0.92 0.91 0.90 0.90 1.47%
Adjusted Per Share Value based on latest NOSH - 296,249
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.09 4.48 4.44 3.66 3.86 3.70 3.43 12.41%
EPS 0.72 0.77 0.81 0.42 1.24 0.37 0.38 52.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.9123 0.9095 0.9095 0.8996 0.8898 0.8898 2.24%
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 30/06/23 31/03/23 -
Price 0.31 0.40 0.345 0.345 0.305 0.29 0.305 -
P/RPS 7.58 8.85 7.68 9.31 7.81 7.75 8.80 -9.44%
P/EPS 43.06 51.49 41.96 81.88 24.34 78.35 78.70 -33.03%
EY 2.32 1.94 2.38 1.22 4.11 1.28 1.27 49.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.38 0.38 0.34 0.32 0.34 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 27/11/24 28/08/24 29/05/24 29/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.30 0.315 0.34 0.34 0.325 0.31 0.305 -
P/RPS 7.34 6.97 7.57 9.17 8.32 8.28 8.80 -11.36%
P/EPS 41.67 40.55 41.35 80.70 25.94 83.76 78.70 -34.47%
EY 2.40 2.47 2.42 1.24 3.86 1.19 1.27 52.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.37 0.37 0.36 0.34 0.34 -1.96%

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