[SIGN] YoY TTM Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -5.59%
YoY- 107.67%
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 684,828 388,832 166,954 144,494 214,469 214,665 194,699 18.24%
PBT 105,771 36,878 16,508 2,680 11,897 23,193 59,697 7.92%
Tax -26,282 -9,697 -4,532 -1,400 -4,252 -3,521 -10,690 12.73%
NP 79,489 27,181 11,976 1,280 7,645 19,672 49,007 6.65%
-
NP to SH 56,195 24,638 11,864 -271 5,949 18,800 46,239 2.63%
-
Tax Rate 24.85% 26.29% 27.45% 52.24% 35.74% 15.18% 17.91% -
Total Cost 605,339 361,651 154,978 143,214 206,824 194,993 145,692 20.90%
-
Net Worth 418,897 246,369 204,240 168,141 174,164 174,113 166,899 13.04%
Dividend
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 253 - - - 3,434 5,727 4,805 -32.45%
Div Payout % 0.45% - - - 57.73% 30.47% 10.39% -
Equity
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 418,897 246,369 204,240 168,141 174,164 174,113 166,899 13.04%
NOSH 645,497 295,248 295,248 240,304 240,304 240,304 240,304 14.07%
Ratio Analysis
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.61% 6.99% 7.17% 0.89% 3.56% 9.16% 25.17% -
ROE 13.41% 10.00% 5.81% -0.16% 3.42% 10.80% 27.70% -
Per Share
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 107.90 134.15 60.49 64.45 94.82 93.70 81.66 3.78%
EPS 8.85 8.50 4.30 -0.12 2.63 8.21 19.39 -9.92%
DPS 0.04 0.00 0.00 0.00 1.50 2.50 2.02 -40.70%
NAPS 0.66 0.85 0.74 0.75 0.77 0.76 0.70 -0.78%
Adjusted Per Share Value based on latest NOSH - 295,248
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 106.09 60.24 25.86 22.38 33.23 33.26 30.16 18.24%
EPS 8.71 3.82 1.84 -0.04 0.92 2.91 7.16 2.64%
DPS 0.04 0.00 0.00 0.00 0.53 0.89 0.74 -32.21%
NAPS 0.649 0.3817 0.3164 0.2605 0.2698 0.2697 0.2586 13.04%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.97 2.55 1.62 0.49 0.48 0.86 0.92 -
P/RPS 0.90 1.90 2.68 0.76 0.51 0.92 1.13 -2.98%
P/EPS 10.96 30.00 37.69 -405.36 18.25 10.48 4.74 11.81%
EY 9.13 3.33 2.65 -0.25 5.48 9.54 21.08 -10.55%
DY 0.04 0.00 0.00 0.00 3.13 2.91 2.19 -41.33%
P/NAPS 1.47 3.00 2.19 0.65 0.62 1.13 1.31 1.54%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 28/05/24 29/05/23 26/05/22 21/11/19 26/11/18 20/11/17 21/11/16 -
Price 1.55 1.29 1.35 0.47 0.405 0.865 0.825 -
P/RPS 1.44 0.96 2.23 0.73 0.43 0.92 1.01 4.84%
P/EPS 17.51 15.18 31.41 -388.81 15.40 10.54 4.25 20.76%
EY 5.71 6.59 3.18 -0.26 6.49 9.49 23.51 -17.18%
DY 0.03 0.00 0.00 0.00 3.70 2.89 2.44 -44.35%
P/NAPS 2.35 1.52 1.82 0.63 0.53 1.14 1.18 9.61%

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