[INFOM] QoQ TTM Result on 31-Aug-2023 [#1]

Announcement Date
17-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
31-Aug-2023 [#1]
Profit Trend
QoQ- 6.21%
YoY- 817.71%
View:
Show?
TTM Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 225,160 224,176 283,135 265,528 251,262 193,720 83,987 92.86%
PBT 42,313 41,969 57,423 52,480 49,448 39,014 12,225 128.64%
Tax -9,261 -8,589 -10,091 -9,045 -8,552 -6,493 -2,440 143.12%
NP 33,052 33,380 47,332 43,435 40,896 32,521 9,785 124.95%
-
NP to SH 33,051 33,371 47,313 43,417 40,880 32,507 9,783 124.98%
-
Tax Rate 21.89% 20.47% 17.57% 17.24% 17.29% 16.64% 19.96% -
Total Cost 192,108 190,796 235,803 222,093 210,366 161,199 74,202 88.43%
-
Net Worth 142,917 140,031 130,471 120,310 114,297 104,677 80,928 46.05%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 142,917 140,031 130,471 120,310 114,297 104,677 80,928 46.05%
NOSH 601,250 601,250 601,250 601,250 601,250 601,250 601,250 0.00%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 14.68% 14.89% 16.72% 16.36% 16.28% 16.79% 11.65% -
ROE 23.13% 23.83% 36.26% 36.09% 35.77% 31.05% 12.09% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 37.45 37.28 47.09 44.16 41.79 32.22 13.97 92.86%
EPS 5.50 5.55 7.87 7.22 6.80 5.41 1.63 124.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2377 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 46.05%
Adjusted Per Share Value based on latest NOSH - 601,250
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 37.45 37.28 47.09 44.16 41.79 32.22 13.97 92.86%
EPS 5.50 5.55 7.87 7.22 6.80 5.41 1.63 124.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2377 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 46.05%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 1.42 1.63 1.77 1.76 1.51 1.25 0.58 -
P/RPS 3.79 4.37 3.76 3.99 3.61 3.88 4.15 -5.86%
P/EPS 25.83 29.37 22.49 24.37 22.21 23.12 35.65 -19.31%
EY 3.87 3.41 4.45 4.10 4.50 4.33 2.81 23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.97 7.00 8.16 8.80 7.94 7.18 4.31 24.23%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 25/07/24 18/04/24 17/01/24 17/10/23 31/07/23 - - -
Price 1.42 1.45 1.61 1.70 1.73 0.00 0.00 -
P/RPS 3.79 3.89 3.42 3.85 4.14 0.00 0.00 -
P/EPS 25.83 26.12 20.46 23.54 25.44 0.00 0.00 -
EY 3.87 3.83 4.89 4.25 3.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.97 6.23 7.42 8.50 9.10 0.00 0.00 -

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