Conservative Extrapolation Financial 2024

Conservative Extrapolated Revenue Growth Factor 2024
= (1,836+5,216+788)÷(1,404+4,445+358)
= 1.2630900596

Conservative Extrapolated Revenue 2024
= 71.929×1.2630900596
= 90.8528048977m

Conservative Extrapolated Net Profit 2024
= 90.8528048977×0.294
= 26.7107246399m

Conservative Extrapolated EPS 2024
= 26.7107246399÷363.229
= RM 0.0735368724

Extrapolated Dividend Payouts
= 0.0232÷0.053
= 43.77358491%

Conservative Extrapolated DPS 2024@43.77358491% Payout
= 0.0735368724×0.4377358491
= RM 0.0321897253