[ENEST] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[ENEST] ENEST GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -14.54%
YoY- 14.36%
Quarter Report
Latest QR
Upcoming QR
ENEST's Result
ENEST's Financial Summary
View:
Show?
TTM Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 124,725 112,516 99,877 99,162 104,120 78,088 53,889 32.27%
PBT 9,673 8,692 8,829 8,600 9,617 7,109 2,980 48.06%
Tax -1,548 -1,586 -2,391 -2,096 -2,220 -1,628 -711 29.60%
NP 8,125 7,106 6,438 6,504 7,397 5,481 2,269 52.98%
-
NP to SH 7,773 6,669 5,770 5,966 6,981 5,217 2,074 55.33%
-
Tax Rate 16.00% 18.25% 27.08% 24.37% 23.08% 22.90% 23.86% -
Total Cost 116,600 105,410 93,439 92,658 96,723 72,607 51,620 31.20%
-
Net Worth 30,690 27,016 23,668 14,880 339,450 14,833 11,299 39.52%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div - - 325 651 325 - - -
Div Payout % - - 5.64% 10.91% 4.66% - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 30,690 27,016 23,668 14,880 339,450 14,833 11,299 39.52%
NOSH 465,000 465,000 465,000 465,000 465,000 465,000 465,000 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 6.51% 6.32% 6.45% 6.56% 7.10% 7.02% 4.21% -
ROE 25.33% 24.68% 24.38% 40.09% 2.06% 35.17% 18.35% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 26.82 24.20 21.48 21.33 22.39 16.79 11.59 32.26%
EPS 1.67 1.43 1.24 1.28 1.50 1.12 0.45 54.82%
DPS 0.00 0.00 0.07 0.14 0.07 0.00 0.00 -
NAPS 0.066 0.0581 0.0509 0.032 0.73 0.0319 0.0243 39.52%
Adjusted Per Share Value based on latest NOSH - 465,000
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 26.82 24.20 21.48 21.33 22.39 16.79 11.59 32.26%
EPS 1.67 1.43 1.24 1.28 1.50 1.12 0.45 54.82%
DPS 0.00 0.00 0.07 0.14 0.07 0.00 0.00 -
NAPS 0.066 0.0581 0.0509 0.032 0.73 0.0319 0.0243 39.52%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.15 0.15 0.14 0.14 0.14 0.13 0.13 -
P/RPS 0.56 0.62 0.65 0.66 0.63 0.77 1.12 -20.62%
P/EPS 8.97 10.46 11.28 10.91 9.33 11.59 29.15 -32.48%
EY 11.14 9.56 8.86 9.16 10.72 8.63 3.43 48.09%
DY 0.00 0.00 0.50 1.00 0.50 0.00 0.00 -
P/NAPS 2.27 2.58 2.75 4.38 0.19 4.08 5.35 -24.85%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/08/23 28/02/23 30/08/22 28/02/22 30/09/21 31/03/21 28/08/20 -
Price 0.14 0.15 0.14 0.14 0.14 0.00 0.13 -
P/RPS 0.52 0.62 0.65 0.66 0.63 0.00 1.12 -22.56%
P/EPS 8.38 10.46 11.28 10.91 9.33 0.00 29.15 -34.00%
EY 11.94 9.56 8.86 9.16 10.72 0.00 3.43 51.55%
DY 0.00 0.00 0.50 1.00 0.50 0.00 0.00 -
P/NAPS 2.12 2.58 2.75 4.38 0.19 0.00 5.35 -26.54%

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