[SIGN] YoY TTM Result on 30-Sep-2023 [#3]

Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 36.95%
YoY- 51.89%
View:
Show?
TTM Result
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 555,747 305,724 130,581 181,120 234,403 174,944 210,061 13.84%
PBT 74,006 36,080 3,151 3,090 24,388 55,267 23,443 16.55%
Tax -17,982 -7,255 -1,445 -2,163 -4,090 -9,789 -6,282 15.04%
NP 56,024 28,825 1,706 927 20,298 45,478 17,161 17.07%
-
NP to SH 40,629 26,749 1,138 -851 19,595 42,432 16,903 12.39%
-
Tax Rate 24.30% 20.11% 45.86% 70.00% 16.77% 17.71% 26.80% -
Total Cost 499,723 276,899 128,875 180,193 214,105 129,466 192,900 13.52%
-
Net Worth 418,897 242,019 168,141 171,142 176,351 159,740 119,309 18.21%
Dividend
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 3,434 5,727 4,805 7,246 -
Div Payout % - - - 0.00% 29.23% 11.32% 42.87% -
Equity
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 418,897 242,019 168,141 171,142 176,351 159,740 119,309 18.21%
NOSH 645,497 295,248 240,304 240,304 240,304 231,508 119,309 25.23%
Ratio Analysis
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 10.08% 9.43% 1.31% 0.51% 8.66% 26.00% 8.17% -
ROE 9.70% 11.05% 0.68% -0.50% 11.11% 26.56% 14.17% -
Per Share
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 87.56 107.37 58.25 80.43 102.35 75.57 176.06 -8.88%
EPS 6.40 9.39 0.51 -0.38 8.56 18.33 14.17 -10.05%
DPS 0.00 0.00 0.00 1.50 2.50 2.08 6.00 -
NAPS 0.66 0.85 0.75 0.76 0.77 0.69 1.00 -5.38%
Adjusted Per Share Value based on latest NOSH - 645,497
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 86.10 47.36 20.23 28.06 36.31 27.10 32.54 13.84%
EPS 6.29 4.14 0.18 -0.13 3.04 6.57 2.62 12.37%
DPS 0.00 0.00 0.00 0.53 0.89 0.74 1.12 -
NAPS 0.649 0.3749 0.2605 0.2651 0.2732 0.2475 0.1848 18.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/09/23 30/09/22 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.96 1.73 0.39 0.49 0.58 0.975 2.16 -
P/RPS 1.10 1.61 0.67 0.61 0.57 1.29 1.23 -1.47%
P/EPS 15.00 18.41 76.83 -129.66 6.78 5.32 15.25 -0.22%
EY 6.67 5.43 1.30 -0.77 14.75 18.80 6.56 0.22%
DY 0.00 0.00 0.00 3.06 4.31 2.13 2.78 -
P/NAPS 1.45 2.04 0.52 0.64 0.75 1.41 2.16 -5.17%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/11/23 22/11/22 18/05/20 27/05/19 28/05/18 29/05/17 16/05/16 -
Price 0.935 2.91 0.35 0.49 0.55 0.995 1.05 -
P/RPS 1.07 2.71 0.60 0.61 0.54 1.32 0.60 8.01%
P/EPS 14.61 30.98 68.95 -129.66 6.43 5.43 7.41 9.46%
EY 6.85 3.23 1.45 -0.77 15.56 18.42 13.49 -8.63%
DY 0.00 0.00 0.00 3.06 4.55 2.09 5.71 -
P/NAPS 1.42 3.42 0.47 0.64 0.71 1.44 1.05 4.10%

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