[SENFONG] QoQ Quarter Result on 31-Dec-2023 [#2]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 109.84%
YoY- 151.29%
Quarter Report
View:
Show?
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 331,271 300,319 287,638 219,397 238,835 215,718 230,813 27.26%
PBT 21,368 20,041 22,602 10,807 4,802 3,759 8,395 86.52%
Tax -4,877 -4,897 -5,198 -2,513 -1,826 291 -1,469 122.70%
NP 16,491 15,144 17,404 8,294 2,976 4,050 6,926 78.40%
-
NP to SH 16,491 15,144 17,404 8,294 2,976 4,050 6,926 78.40%
-
Tax Rate 22.82% 24.43% 23.00% 23.25% 38.03% -7.74% 17.50% -
Total Cost 314,780 285,175 270,234 211,103 235,859 211,668 223,887 25.52%
-
Net Worth 223,712 202,394 192,015 181,635 171,256 176,446 176,446 17.16%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 10,824 7,784 7,784 5,189 2,594 2,594 5,189 63.32%
Div Payout % 65.64% 51.40% 44.73% 62.57% 87.19% 64.07% 74.93% -
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 223,712 202,394 192,015 181,635 171,256 176,446 176,446 17.16%
NOSH 721,654 518,960 518,960 518,960 518,960 518,960 518,960 24.60%
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 4.98% 5.04% 6.05% 3.78% 1.25% 1.88% 3.00% -
ROE 7.37% 7.48% 9.06% 4.57% 1.74% 2.30% 3.93% -
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 45.90 57.87 55.43 42.28 46.02 41.57 44.48 2.11%
EPS 2.29 2.92 3.35 1.60 0.57 0.78 1.33 43.70%
DPS 1.50 1.50 1.50 1.00 0.50 0.50 1.00 31.06%
NAPS 0.31 0.39 0.37 0.35 0.33 0.34 0.34 -5.97%
Adjusted Per Share Value based on latest NOSH - 518,960
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.90 41.62 39.86 30.40 33.10 29.89 31.98 27.26%
EPS 2.29 2.10 2.41 1.15 0.41 0.56 0.96 78.62%
DPS 1.50 1.08 1.08 0.72 0.36 0.36 0.72 63.19%
NAPS 0.31 0.2805 0.2661 0.2517 0.2373 0.2445 0.2445 17.16%
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 0.98 1.10 0.755 0.73 0.72 0.745 0.70 -
P/RPS 2.13 1.90 1.36 1.73 1.56 1.79 1.57 22.57%
P/EPS 42.89 37.70 22.51 45.68 125.55 95.46 52.45 -12.56%
EY 2.33 2.65 4.44 2.19 0.80 1.05 1.91 14.18%
DY 1.53 1.36 1.99 1.37 0.69 0.67 1.43 4.61%
P/NAPS 3.16 2.82 2.04 2.09 2.18 2.19 2.06 33.04%
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 13/08/24 06/05/24 23/02/24 29/11/23 22/08/23 24/05/23 17/02/23 -
Price 1.19 1.18 0.77 0.755 0.695 0.71 0.75 -
P/RPS 2.59 2.04 1.39 1.79 1.51 1.71 1.69 32.96%
P/EPS 52.08 40.44 22.96 47.24 121.20 90.98 56.20 -4.95%
EY 1.92 2.47 4.36 2.12 0.83 1.10 1.78 5.18%
DY 1.26 1.27 1.95 1.32 0.72 0.70 1.33 -3.54%
P/NAPS 3.84 3.03 2.08 2.16 2.11 2.09 2.21 44.57%

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