[INFOTEC] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[INFOTEC] INFOLINE TEC GROUP BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -10.95%
YoY- 74.18%
Quarter Report
Latest QR
Upcoming QR
INFOTEC's Result
INFOTEC's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 85,268 81,824 71,928 73,387 85,607 76,511 72,841 11.08%
PBT 21,381 23,432 25,792 18,608 21,337 17,998 16,668 18.07%
Tax -6,703 -6,404 -6,541 -3,700 -4,596 -4,749 -4,550 29.50%
NP 14,678 17,028 19,251 14,908 16,741 13,249 12,118 13.64%
-
NP to SH 14,678 17,028 19,251 14,908 16,741 13,249 12,118 13.64%
-
Tax Rate 31.35% 27.33% 25.36% 19.88% 21.54% 26.39% 27.30% -
Total Cost 70,590 64,796 52,677 58,479 68,866 63,262 60,723 10.56%
-
Net Worth 54,484 58,116 58,116 54,484 54,484 50,852 31,316 44.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 8,426 13,439 13,439 15,296 11,881 6,869 1,856 174.42%
Div Payout % 57.41% 78.93% 69.81% 102.60% 70.97% 51.85% 15.32% -
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 54,484 58,116 58,116 54,484 54,484 50,852 31,316 44.70%
NOSH 363,229 363,229 363,229 363,229 363,229 363,229 223,686 38.19%
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 17.21% 20.81% 26.76% 20.31% 19.56% 17.32% 16.64% -
ROE 26.94% 29.30% 33.12% 27.36% 30.73% 26.05% 38.70% -
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 23.47 22.53 19.80 20.20 23.57 21.06 32.56 -19.62%
EPS 4.04 4.69 5.30 4.10 4.61 3.65 5.42 -17.80%
DPS 2.32 3.70 3.70 4.21 3.27 1.89 0.83 98.55%
NAPS 0.15 0.16 0.16 0.15 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 363,229
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 23.47 22.53 19.80 20.20 23.57 21.06 20.05 11.08%
EPS 4.04 4.69 5.30 4.10 4.61 3.65 3.34 13.53%
DPS 2.32 3.70 3.70 4.21 3.27 1.89 0.51 174.79%
NAPS 0.15 0.16 0.16 0.15 0.15 0.14 0.0862 44.72%
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 0.985 0.785 0.76 0.785 0.815 0.815 0.85 -
P/RPS 4.20 3.48 3.84 3.89 3.46 3.87 2.61 37.36%
P/EPS 24.38 16.75 14.34 19.13 17.68 22.34 15.69 34.19%
EY 4.10 5.97 6.97 5.23 5.66 4.48 6.37 -25.47%
DY 2.36 4.71 4.87 5.36 4.01 2.32 0.98 79.75%
P/NAPS 6.57 4.91 4.75 5.23 5.43 5.82 6.07 5.42%
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 28/08/24 26/07/24 23/02/24 20/11/23 15/08/23 23/05/23 15/02/23 -
Price 0.81 1.12 0.765 0.79 0.80 0.745 0.99 -
P/RPS 3.45 4.97 3.86 3.91 3.39 3.54 3.04 8.80%
P/EPS 20.04 23.89 14.43 19.25 17.36 20.42 18.27 6.36%
EY 4.99 4.19 6.93 5.20 5.76 4.90 5.47 -5.94%
DY 2.86 3.30 4.84 5.33 4.09 2.54 0.84 126.48%
P/NAPS 5.40 7.00 4.78 5.27 5.33 5.32 7.07 -16.45%

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