[INFOM] QoQ TTM Result on 31-May-2023 [#4]

Announcement Date
31-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-May-2023 [#4]
Profit Trend
QoQ- 25.76%
YoY--%
View:
Show?
TTM Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 224,176 283,135 265,528 251,262 193,720 83,987 41,940 206.02%
PBT 41,969 57,423 52,480 49,448 39,014 12,225 5,819 273.74%
Tax -8,589 -10,091 -9,045 -8,552 -6,493 -2,440 -1,087 297.21%
NP 33,380 47,332 43,435 40,896 32,521 9,785 4,732 268.25%
-
NP to SH 33,371 47,313 43,417 40,880 32,507 9,783 4,731 268.23%
-
Tax Rate 20.47% 17.57% 17.24% 17.29% 16.64% 19.96% 18.68% -
Total Cost 190,796 235,803 222,093 210,366 161,199 74,202 37,208 197.66%
-
Net Worth 140,031 130,471 120,310 114,297 104,677 80,928 59,742 76.54%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 140,031 130,471 120,310 114,297 104,677 80,928 59,742 76.54%
NOSH 601,250 601,250 601,250 601,250 601,250 601,250 6,963 1858.93%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 14.89% 16.72% 16.36% 16.28% 16.79% 11.65% 11.28% -
ROE 23.83% 36.26% 36.09% 35.77% 31.05% 12.09% 7.92% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 37.28 47.09 44.16 41.79 32.22 13.97 602.33 -84.37%
EPS 5.55 7.87 7.22 6.80 5.41 1.63 67.94 -81.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 8.58 -90.98%
Adjusted Per Share Value based on latest NOSH - 601,250
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 37.28 47.09 44.16 41.79 32.22 13.97 6.98 205.86%
EPS 5.55 7.87 7.22 6.80 5.41 1.63 0.79 267.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 0.0994 76.50%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 - -
Price 1.63 1.77 1.76 1.51 1.25 0.58 0.00 -
P/RPS 4.37 3.76 3.99 3.61 3.88 4.15 0.00 -
P/EPS 29.37 22.49 24.37 22.21 23.12 35.65 0.00 -
EY 3.41 4.45 4.10 4.50 4.33 2.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 8.16 8.80 7.94 7.18 4.31 0.00 -
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 18/04/24 17/01/24 17/10/23 31/07/23 - - - -
Price 1.45 1.61 1.70 1.73 0.00 0.00 0.00 -
P/RPS 3.89 3.42 3.85 4.14 0.00 0.00 0.00 -
P/EPS 26.12 20.46 23.54 25.44 0.00 0.00 0.00 -
EY 3.83 4.89 4.25 3.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.23 7.42 8.50 9.10 0.00 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