[BETA] YoY TTM Result on 30-Sep-2024 [#2]

Announcement Date
15-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 23.82%
YoY- 39.78%
Quarter Report
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 CAGR
Revenue 221,522 217,465 48,598 113.27%
PBT 31,533 24,734 6,060 127.85%
Tax -6,622 -6,912 -1,411 116.40%
NP 24,911 17,822 4,649 131.21%
-
NP to SH 24,911 17,822 4,649 131.21%
-
Tax Rate 21.00% 27.95% 23.28% -
Total Cost 196,611 199,643 43,949 111.29%
-
Net Worth 148,500 143,999 99,449 22.16%
Dividend
30/09/24 30/09/23 30/09/22 CAGR
Div 19,125 6,750 - -
Div Payout % 76.77% 37.87% - -
Equity
30/09/24 30/09/23 30/09/22 CAGR
Net Worth 148,500 143,999 99,449 22.16%
NOSH 450,000 450,000 382,500 8.45%
Ratio Analysis
30/09/24 30/09/23 30/09/22 CAGR
NP Margin 11.25% 8.20% 9.57% -
ROE 16.78% 12.38% 4.67% -
Per Share
30/09/24 30/09/23 30/09/22 CAGR
RPS 49.23 48.33 12.71 96.62%
EPS 5.54 3.96 1.22 112.87%
DPS 4.25 1.50 0.00 -
NAPS 0.33 0.32 0.26 12.64%
Adjusted Per Share Value based on latest NOSH - 450,000
30/09/24 30/09/23 30/09/22 CAGR
RPS 49.23 48.33 10.80 113.28%
EPS 5.54 3.96 1.03 131.65%
DPS 4.25 1.50 0.00 -
NAPS 0.33 0.32 0.221 22.16%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 CAGR
Date 30/09/24 29/09/23 - -
Price 0.44 0.445 0.00 -
P/RPS 0.89 0.92 0.00 -
P/EPS 7.95 11.24 0.00 -
EY 12.58 8.90 0.00 -
DY 9.66 3.37 0.00 -
P/NAPS 1.33 1.39 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 CAGR
Date 15/11/24 23/11/23 - -
Price 0.405 0.41 0.00 -
P/RPS 0.82 0.85 0.00 -
P/EPS 7.32 10.35 0.00 -
EY 13.67 9.66 0.00 -
DY 10.49 3.66 0.00 -
P/NAPS 1.23 1.28 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