[AIMFLEX] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 4.47%
YoY- 200.68%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 78,558 81,938 68,848 91,737 97,290 94,406 95,824 -12.39%
PBT 12,028 10,674 5,692 17,926 18,133 17,294 18,892 -25.97%
Tax -3,224 -2,602 -1,140 -3,707 -4,522 -4,534 -7,120 -41.00%
NP 8,804 8,072 4,552 14,219 13,610 12,760 11,772 -17.59%
-
NP to SH 8,477 7,972 4,068 14,219 13,610 12,760 11,772 -19.64%
-
Tax Rate 26.80% 24.38% 20.03% 20.68% 24.94% 26.22% 37.69% -
Total Cost 69,754 73,866 64,296 77,518 83,680 81,646 84,052 -11.67%
-
Net Worth 132,269 132,205 117,515 117,515 117,515 103,956 85,688 33.52%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 132,269 132,205 117,515 117,515 117,515 103,956 85,688 33.52%
NOSH 1,471,409 1,468,945 1,468,945 1,468,945 1,468,945 1,468,945 1,224,121 13.03%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.21% 9.85% 6.61% 15.50% 13.99% 13.52% 12.29% -
ROE 6.41% 6.03% 3.46% 12.10% 11.58% 12.27% 13.74% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.35 5.58 4.69 6.25 6.62 7.27 7.83 -22.40%
EPS 0.57 0.54 0.28 1.04 1.03 1.00 0.96 -29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.08 0.07 18.22%
Adjusted Per Share Value based on latest NOSH - 1,468,945
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.33 5.56 4.67 6.23 6.61 6.41 6.51 -12.47%
EPS 0.58 0.54 0.28 0.97 0.92 0.87 0.80 -19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0898 0.0798 0.0798 0.0798 0.0706 0.0582 33.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.225 0.16 0.17 0.15 0.15 0.125 0.15 -
P/RPS 4.21 2.87 3.63 2.40 2.26 1.72 1.92 68.69%
P/EPS 39.01 29.48 61.39 15.50 16.19 12.73 15.60 84.13%
EY 2.56 3.39 1.63 6.45 6.18 7.86 6.41 -45.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.78 2.13 1.88 1.88 1.56 2.14 10.91%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 30/05/23 22/02/23 29/11/22 24/08/22 27/05/22 -
Price 0.19 0.215 0.17 0.145 0.16 0.12 0.13 -
P/RPS 3.55 3.85 3.63 2.32 2.42 1.65 1.66 65.91%
P/EPS 32.94 39.62 61.39 14.98 17.27 12.22 13.52 80.96%
EY 3.04 2.52 1.63 6.68 5.79 8.18 7.40 -44.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.39 2.13 1.81 2.00 1.50 1.86 8.76%

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