[ACO] QoQ Annualized Quarter Result on 31-May-2021 [#1]

Stock
[ACO] ACO GROUP BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 247.29%
YoY- 343.45%
Quarter Report
Latest QR
Upcoming QR
ACO's Result
ACO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 124,930 121,760 111,216 149,560 110,590 100,614 77,224 37.93%
PBT 9,016 10,514 7,954 12,652 5,132 3,853 1,098 308.58%
Tax -1,953 -2,382 -1,828 -2,768 -2,286 -1,462 -970 59.65%
NP 7,063 8,132 6,126 9,884 2,846 2,390 128 1360.07%
-
NP to SH 7,063 8,132 6,126 9,884 2,846 2,390 128 1360.07%
-
Tax Rate 21.66% 22.66% 22.98% 21.88% 44.54% 37.94% 88.34% -
Total Cost 117,867 113,628 105,090 139,676 107,744 98,224 77,096 32.81%
-
Net Worth 82,334 82,048 78,240 77,065 67,201 62,247 58,928 25.05%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - 916 1,185 - -
Div Payout % - - - - 32.20% 49.60% - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 82,334 82,048 78,240 77,065 67,201 62,247 58,928 25.05%
NOSH 347,371 345,288 345,288 345,288 330,793 314,060 300,000 10.29%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 5.65% 6.68% 5.51% 6.61% 2.57% 2.38% 0.17% -
ROE 8.58% 9.91% 7.83% 12.83% 4.24% 3.84% 0.22% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 36.42 35.62 32.69 44.64 36.20 33.94 26.21 24.59%
EPS 2.06 2.37 1.80 2.96 0.93 0.75 0.04 1294.24%
DPS 0.00 0.00 0.00 0.00 0.30 0.40 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.21 0.20 12.96%
Adjusted Per Share Value based on latest NOSH - 345,288
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 35.96 35.05 32.02 43.05 31.84 28.96 22.23 37.92%
EPS 2.03 2.34 1.76 2.85 0.82 0.69 0.04 1280.64%
DPS 0.00 0.00 0.00 0.00 0.26 0.34 0.00 -
NAPS 0.237 0.2362 0.2252 0.2219 0.1935 0.1792 0.1696 25.06%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.26 0.27 0.28 0.28 0.315 0.37 0.425 -
P/RPS 0.71 0.76 0.86 0.63 0.87 1.09 1.62 -42.38%
P/EPS 12.63 11.35 15.55 9.49 33.81 45.88 978.30 -94.54%
EY 7.92 8.81 6.43 10.54 2.96 2.18 0.10 1759.06%
DY 0.00 0.00 0.00 0.00 0.95 1.08 0.00 -
P/NAPS 1.08 1.13 1.22 1.22 1.43 1.76 2.13 -36.49%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 27/04/22 26/01/22 27/10/21 25/08/21 27/04/21 26/01/21 22/10/20 -
Price 0.24 0.255 0.305 0.26 0.33 0.32 0.395 -
P/RPS 0.66 0.72 0.93 0.58 0.91 0.94 1.51 -42.49%
P/EPS 11.66 10.72 16.94 8.81 35.42 39.68 909.24 -94.56%
EY 8.58 9.33 5.90 11.35 2.82 2.52 0.11 1740.18%
DY 0.00 0.00 0.00 0.00 0.91 1.25 0.00 -
P/NAPS 1.00 1.06 1.33 1.13 1.50 1.52 1.98 -36.65%

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