[AIMFLEX] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 21.06%
YoY- -36.25%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 89,140 76,484 75,747 77,791 70,984 74,243 66,966 21.07%
PBT 13,817 9,393 4,845 4,592 3,848 6,271 9,155 31.67%
Tax -2,299 -1,739 -116 -1,149 -1,004 -1,459 -1,537 30.88%
NP 11,518 7,654 4,729 3,443 2,844 4,812 7,618 31.83%
-
NP to SH 11,518 7,654 4,729 3,443 2,844 4,812 7,618 31.83%
-
Tax Rate 16.64% 18.51% 2.39% 25.02% 26.09% 23.27% 16.79% -
Total Cost 77,622 68,830 71,018 74,348 68,140 69,431 59,348 19.65%
-
Net Worth 103,956 85,688 73,447 73,447 73,444 85,594 73,288 26.32%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 3,053 3,053 3,053 -
Div Payout % - - - - 107.37% 63.46% 40.09% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 103,956 85,688 73,447 73,447 73,444 85,594 73,288 26.32%
NOSH 1,468,945 1,224,121 1,224,121 1,224,121 1,224,121 1,223,393 1,221,477 13.12%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.92% 10.01% 6.24% 4.43% 4.01% 6.48% 11.38% -
ROE 11.08% 8.93% 6.44% 4.69% 3.87% 5.62% 10.39% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.86 6.25 6.19 6.35 5.80 6.07 5.48 16.20%
EPS 0.89 0.63 0.39 0.28 0.23 0.39 0.62 27.33%
DPS 0.00 0.00 0.00 0.00 0.25 0.25 0.25 -
NAPS 0.08 0.07 0.06 0.06 0.06 0.07 0.06 21.20%
Adjusted Per Share Value based on latest NOSH - 1,224,121
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.05 5.19 5.14 5.28 4.82 5.04 4.55 20.98%
EPS 0.78 0.52 0.32 0.23 0.19 0.33 0.52 31.13%
DPS 0.00 0.00 0.00 0.00 0.21 0.21 0.21 -
NAPS 0.0706 0.0582 0.0499 0.0499 0.0499 0.0581 0.0498 26.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.125 0.15 0.145 0.16 0.16 0.245 0.215 -
P/RPS 1.82 2.40 2.34 2.52 2.76 4.04 3.92 -40.12%
P/EPS 14.10 23.99 37.53 56.89 68.87 62.26 34.47 -44.98%
EY 7.09 4.17 2.66 1.76 1.45 1.61 2.90 81.77%
DY 0.00 0.00 0.00 0.00 1.56 1.02 1.16 -
P/NAPS 1.56 2.14 2.42 2.67 2.67 3.50 3.58 -42.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 27/05/22 25/02/22 30/11/21 24/08/21 27/05/21 25/02/21 -
Price 0.12 0.13 0.155 0.16 0.185 0.21 0.255 -
P/RPS 1.75 2.08 2.50 2.52 3.19 3.46 4.65 -47.96%
P/EPS 13.54 20.79 40.12 56.89 79.63 53.36 40.89 -52.23%
EY 7.39 4.81 2.49 1.76 1.26 1.87 2.45 109.18%
DY 0.00 0.00 0.00 0.00 1.35 1.19 0.98 -
P/NAPS 1.50 1.86 2.58 2.67 3.08 3.00 4.25 -50.15%

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