[SIGN] YoY TTM Result on 30-Jun-2023 [#2]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 20.42%
YoY- 15.99%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 710,642 476,277 221,820 139,435 199,993 229,458 180,387 20.05%
PBT 99,850 48,688 33,498 3,780 7,497 24,401 56,548 7.87%
Tax -27,923 -12,796 -5,534 -1,450 -3,370 -3,851 -10,012 14.65%
NP 71,927 35,892 27,964 2,330 4,127 20,550 46,536 5.97%
-
NP to SH 45,987 29,668 25,578 1,166 2,459 19,431 43,948 0.60%
-
Tax Rate 27.96% 26.28% 16.52% 38.36% 44.95% 15.78% 17.71% -
Total Cost 638,715 440,385 193,856 137,105 195,866 208,908 133,851 23.16%
-
Net Worth 342,734 453,089 218,040 170,382 171,902 171,822 162,149 10.49%
Dividend
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 253 - - - 3,434 5,727 4,805 -32.46%
Div Payout % 0.55% - - - 139.67% 29.48% 10.93% -
Equity
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 342,734 453,089 218,040 170,382 171,902 171,822 162,149 10.49%
NOSH 645,497 645,497 295,248 240,304 240,304 240,304 240,304 14.07%
Ratio Analysis
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.12% 7.54% 12.61% 1.67% 2.06% 8.96% 25.80% -
ROE 13.42% 6.55% 11.73% 0.68% 1.43% 11.31% 27.10% -
Per Share
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 111.97 75.68 80.37 62.20 88.42 100.16 76.76 5.16%
EPS 7.25 4.71 9.27 0.52 1.09 8.48 18.70 -11.86%
DPS 0.04 0.00 0.00 0.00 1.50 2.50 2.04 -40.79%
NAPS 0.54 0.72 0.79 0.76 0.76 0.75 0.69 -3.21%
Adjusted Per Share Value based on latest NOSH - 645,497
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 110.09 73.78 34.36 21.60 30.98 35.55 27.95 20.05%
EPS 7.12 4.60 3.96 0.18 0.38 3.01 6.81 0.59%
DPS 0.04 0.00 0.00 0.00 0.53 0.89 0.74 -32.22%
NAPS 0.531 0.7019 0.3378 0.264 0.2663 0.2662 0.2512 10.49%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.33 1.31 1.27 0.45 0.335 0.705 0.795 -
P/RPS 1.19 1.73 1.58 0.72 0.38 0.70 1.04 1.81%
P/EPS 18.36 27.79 13.70 86.52 30.81 8.31 4.25 21.53%
EY 5.45 3.60 7.30 1.16 3.25 12.03 23.52 -17.71%
DY 0.03 0.00 0.00 0.00 4.48 3.55 2.57 -44.74%
P/NAPS 2.46 1.82 1.61 0.59 0.44 0.94 1.15 10.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 26/08/24 28/08/23 23/08/22 24/02/20 25/02/19 26/02/18 20/02/17 -
Price 1.28 1.24 1.48 0.375 0.355 0.61 0.96 -
P/RPS 1.14 1.64 1.84 0.60 0.40 0.61 1.25 -1.22%
P/EPS 17.67 26.30 15.97 72.10 32.65 7.19 5.13 17.92%
EY 5.66 3.80 6.26 1.39 3.06 13.90 19.48 -15.19%
DY 0.03 0.00 0.00 0.00 4.23 4.10 2.13 -43.34%
P/NAPS 2.37 1.72 1.87 0.49 0.47 0.81 1.39 7.37%

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