[ASIAFLE] YoY TTM Result on 30-Jun-2024 [#1]

Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- -10.97%
YoY- 17.35%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 295,754 305,473 329,790 294,417 260,423 321,253 345,033 -2.53%
PBT 60,348 50,340 43,651 69,734 33,672 56,225 63,838 -0.93%
Tax -13,870 -10,753 -8,946 -6,944 -5,902 -6,634 -10,765 4.31%
NP 46,478 39,587 34,705 62,790 27,770 49,591 53,073 -2.18%
-
NP to SH 46,360 39,506 34,693 62,790 27,781 49,537 52,920 -2.17%
-
Tax Rate 22.98% 21.36% 20.49% 9.96% 17.53% 11.80% 16.86% -
Total Cost 249,276 265,886 295,085 231,627 232,653 271,662 291,960 -2.59%
-
Net Worth 802,037 771,996 722,127 698,561 627,786 610,179 592,713 5.16%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 20,421 6,818 3,895 2,921 - 27,266 29,214 -5.78%
Div Payout % 44.05% 17.26% 11.23% 4.65% - 55.04% 55.20% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 802,037 771,996 722,127 698,561 627,786 610,179 592,713 5.16%
NOSH 195,584 194,813 194,759 194,759 194,759 194,760 194,760 0.07%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.72% 12.96% 10.52% 21.33% 10.66% 15.44% 15.38% -
ROE 5.78% 5.12% 4.80% 8.99% 4.43% 8.12% 8.93% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 151.83 156.95 169.33 151.17 133.72 164.95 177.16 -2.53%
EPS 23.80 20.30 17.81 32.24 14.26 25.44 27.17 -2.18%
DPS 10.50 3.50 2.00 1.50 0.00 14.00 15.00 -5.76%
NAPS 4.1173 3.9664 3.7078 3.5868 3.2234 3.133 3.0433 5.16%
Adjusted Per Share Value based on latest NOSH - 195,584
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 150.91 155.87 168.28 150.23 132.89 163.93 176.06 -2.53%
EPS 23.66 20.16 17.70 32.04 14.18 25.28 27.00 -2.17%
DPS 10.42 3.48 1.99 1.49 0.00 13.91 14.91 -5.79%
NAPS 4.0926 3.9393 3.6848 3.5645 3.2034 3.1136 3.0244 5.16%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.32 1.77 1.98 2.39 1.79 2.41 2.70 -
P/RPS 1.53 1.13 1.17 1.58 1.34 1.46 1.52 0.10%
P/EPS 9.75 8.72 11.12 7.41 12.55 9.48 9.94 -0.32%
EY 10.26 11.47 9.00 13.49 7.97 10.55 10.06 0.32%
DY 4.53 1.98 1.01 0.63 0.00 5.81 5.56 -3.35%
P/NAPS 0.56 0.45 0.53 0.67 0.56 0.77 0.89 -7.42%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 29/08/22 27/08/21 28/08/20 30/08/19 30/08/18 -
Price 2.00 1.88 1.79 2.32 1.88 2.38 2.77 -
P/RPS 1.32 1.20 1.06 1.53 1.41 1.44 1.56 -2.74%
P/EPS 8.40 9.26 10.05 7.20 13.18 9.36 10.19 -3.16%
EY 11.90 10.80 9.95 13.90 7.59 10.69 9.81 3.26%
DY 5.25 1.86 1.12 0.65 0.00 5.88 5.42 -0.52%
P/NAPS 0.49 0.47 0.48 0.65 0.58 0.76 0.91 -9.79%

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