[ALPHA] QoQ TTM Result on 30-Nov-2024 [#2]

Announcement Date
21-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 5.33%
YoY- 367.32%
View:
Show?
TTM Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 CAGR
Revenue 173,687 168,985 125,990 79,245 38,542 0 -
PBT 76,615 73,069 54,069 34,652 16,640 0 -
Tax -18,308 -17,582 -13,525 -8,421 -4,181 0 -
NP 58,307 55,487 40,544 26,231 12,459 0 -
-
NP to SH 57,078 54,192 39,811 25,802 12,214 0 -
-
Tax Rate 23.90% 24.06% 25.01% 24.30% 25.13% - -
Total Cost 115,380 113,498 85,446 53,014 26,083 0 -
-
Net Worth 194,838 194,399 194,399 44,954 89,909 0 -
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 CAGR
Div 43,897 53,338 31,468 31,468 9,440 - -
Div Payout % 76.91% 98.43% 79.04% 121.96% 77.29% - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 CAGR
Net Worth 194,838 194,399 194,399 44,954 89,909 0 -
NOSH 4,870,967 4,860,000 4,860,000 4,495,500 4,495,500 0 -
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 CAGR
NP Margin 33.57% 32.84% 32.18% 33.10% 32.33% 0.00% -
ROE 29.30% 27.88% 20.48% 57.40% 13.58% 0.00% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 CAGR
RPS 3.57 3.48 2.59 1.76 0.86 0.00 -
EPS 1.17 1.12 0.82 0.57 0.27 0.00 -
DPS 0.90 1.10 0.65 0.70 0.21 0.00 -
NAPS 0.04 0.04 0.04 0.01 0.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,870,967
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 CAGR
RPS 3.57 3.47 2.59 1.63 0.79 0.00 -
EPS 1.17 1.11 0.82 0.53 0.25 0.00 -
DPS 0.90 1.10 0.65 0.65 0.19 0.00 -
NAPS 0.04 0.0399 0.0399 0.0092 0.0185 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 CAGR
Date 29/11/24 30/08/24 31/05/24 - - - -
Price 0.335 0.32 0.315 0.00 0.00 0.00 -
P/RPS 9.39 9.20 12.15 0.00 0.00 0.00 -
P/EPS 28.59 28.70 38.45 0.00 0.00 0.00 -
EY 3.50 3.48 2.60 0.00 0.00 0.00 -
DY 2.69 3.43 2.06 0.00 0.00 0.00 -
P/NAPS 8.38 8.00 7.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 CAGR
Date 21/01/25 21/10/24 - - - - -
Price 0.325 0.365 0.00 0.00 0.00 0.00 -
P/RPS 9.11 10.50 0.00 0.00 0.00 0.00 -
P/EPS 27.74 32.73 0.00 0.00 0.00 0.00 -
EY 3.61 3.05 0.00 0.00 0.00 0.00 -
DY 2.77 3.01 0.00 0.00 0.00 0.00 -
P/NAPS 8.13 9.13 0.00 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