[APPASIA] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[APPASIA] APPASIA BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 9.94%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
APPASIA's Result
APPASIA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 29,058 28,062 25,223 22,776 23,085 21,963 36,225 -13.63%
PBT 3,558 3,255 3,321 2,678 2,630 2,112 1,506 77.10%
Tax -1,187 -1,124 -1,017 -787 -697 -557 -531 70.71%
NP 2,371 2,131 2,304 1,891 1,933 1,555 975 80.54%
-
NP to SH 2,379 2,164 2,348 1,942 1,961 1,590 982 80.08%
-
Tax Rate 33.36% 34.53% 30.62% 29.39% 26.50% 26.37% 35.26% -
Total Cost 26,687 25,931 22,919 20,885 21,152 20,408 35,250 -16.89%
-
Net Worth 33,320 28,146 26,478 24,792 23,697 23,369 25,002 21.03%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 33,320 28,146 26,478 24,792 23,697 23,369 25,002 21.03%
NOSH 1,225,000 1,201,457 1,168,366 1,161,930 1,135,164 1,131,908 1,129,151 5.56%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.16% 7.59% 9.13% 8.30% 8.37% 7.08% 2.69% -
ROE 7.14% 7.69% 8.87% 7.83% 8.28% 6.80% 3.93% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.37 2.52 2.31 2.10 2.17 2.06 3.36 -20.71%
EPS 0.19 0.19 0.22 0.18 0.18 0.15 0.09 64.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.0253 0.0243 0.0229 0.0223 0.0219 0.0232 11.15%
Adjusted Per Share Value based on latest NOSH - 1,225,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.11 2.04 1.83 1.65 1.68 1.60 2.63 -13.62%
EPS 0.17 0.16 0.17 0.14 0.14 0.12 0.07 80.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0204 0.0192 0.018 0.0172 0.017 0.0182 20.85%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.145 0.14 0.09 0.095 0.105 0.105 0.115 -
P/RPS 6.11 5.55 3.89 4.52 4.83 5.10 3.42 47.07%
P/EPS 74.66 71.97 41.77 52.96 56.90 70.47 126.21 -29.46%
EY 1.34 1.39 2.39 1.89 1.76 1.42 0.79 42.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 5.53 3.70 4.15 4.71 4.79 4.96 4.89%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 21/08/24 24/05/24 26/02/24 20/11/23 06/12/23 06/12/23 -
Price 0.14 0.145 0.095 0.085 0.09 0.09 0.09 -
P/RPS 5.90 5.75 4.10 4.04 4.14 4.37 2.68 68.98%
P/EPS 72.09 74.54 44.09 47.39 48.77 60.40 98.77 -18.88%
EY 1.39 1.34 2.27 2.11 2.05 1.66 1.01 23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 5.73 3.91 3.71 4.04 4.11 3.88 20.71%

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