[ATECH] QoQ TTM Result on 31-Oct-2023

Stock
[ATECH] AURELIUS TECHNOLOGIES BERHAD
Announcement Date
27-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Oct-2023
Profit Trend
QoQ- -5.9%
YoY- 39.66%
Quarter Report
Latest QR
Upcoming QR
ATECH's Result
ATECH's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 31/10/23 31/07/23 30/06/23 30/04/23 CAGR
Revenue 459,855 416,631 385,559 439,613 473,361 231,779 476,276 -2.95%
PBT 65,990 58,137 45,781 49,657 49,596 22,707 44,562 39.87%
Tax -14,592 -12,223 -7,535 -8,471 -5,827 -1,772 -4,270 185.88%
NP 51,398 45,914 38,246 41,186 43,769 20,935 40,292 23.13%
-
NP to SH 51,398 45,914 38,246 41,186 43,769 20,935 40,292 23.13%
-
Tax Rate 22.11% 21.02% 16.46% 17.06% 11.75% 7.80% 9.58% -
Total Cost 408,457 370,717 347,313 398,427 429,592 210,844 435,984 -5.42%
-
Net Worth 437,930 346,296 330,429 330,298 318,176 0 313,266 33.15%
Dividend
30/06/24 31/03/24 31/12/23 31/10/23 31/07/23 30/06/23 30/04/23 CAGR
Div 20,459 29,493 18,868 16,198 16,198 7,163 14,327 35.60%
Div Payout % 39.81% 64.24% 49.34% 39.33% 37.01% 34.22% 35.56% -
Equity
30/06/24 31/03/24 31/12/23 31/10/23 31/07/23 30/06/23 30/04/23 CAGR
Net Worth 437,930 346,296 330,429 330,298 318,176 0 313,266 33.15%
NOSH 433,474 394,068 394,068 394,068 393,998 391,583 393,998 8.50%
Ratio Analysis
30/06/24 31/03/24 31/12/23 31/10/23 31/07/23 30/06/23 30/04/23 CAGR
NP Margin 11.18% 11.02% 9.92% 9.37% 9.25% 9.03% 8.46% -
ROE 11.74% 13.26% 11.57% 12.47% 13.76% 0.00% 12.86% -
Per Share
30/06/24 31/03/24 31/12/23 31/10/23 31/07/23 30/06/23 30/04/23 CAGR
RPS 116.56 105.87 98.01 111.80 120.51 59.19 121.63 -3.57%
EPS 13.03 11.67 9.72 10.47 11.14 5.35 10.29 22.36%
DPS 5.20 7.50 4.80 4.12 4.12 1.83 3.66 35.01%
NAPS 1.11 0.88 0.84 0.84 0.81 0.00 0.80 32.30%
Adjusted Per Share Value based on latest NOSH - 394,068
30/06/24 31/03/24 31/12/23 31/10/23 31/07/23 30/06/23 30/04/23 CAGR
RPS 106.09 96.11 88.95 101.42 109.20 53.47 109.87 -2.94%
EPS 11.86 10.59 8.82 9.50 10.10 4.83 9.30 23.10%
DPS 4.72 6.80 4.35 3.74 3.74 1.65 3.31 35.43%
NAPS 1.0103 0.7989 0.7623 0.762 0.734 0.00 0.7227 33.15%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 31/10/23 31/07/23 30/06/23 30/04/23 CAGR
Date 28/06/24 29/03/24 29/12/23 31/10/23 31/07/23 30/06/23 28/04/23 -
Price 3.67 2.67 2.60 2.52 2.60 2.31 2.65 -
P/RPS 3.15 2.52 2.65 2.25 2.16 3.90 2.18 36.97%
P/EPS 28.17 22.88 26.74 24.06 23.33 43.21 25.75 7.98%
EY 3.55 4.37 3.74 4.16 4.29 2.31 3.88 -7.31%
DY 1.42 2.81 1.85 1.63 1.59 0.79 1.38 2.47%
P/NAPS 3.31 3.03 3.10 3.00 3.21 0.00 3.31 0.00%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 31/10/23 31/07/23 30/06/23 30/04/23 CAGR
Date 29/08/24 28/05/24 01/03/24 27/12/23 29/09/23 - 28/06/23 -
Price 2.86 3.31 2.69 2.61 2.65 0.00 2.17 -
P/RPS 2.45 3.13 2.74 2.33 2.20 0.00 1.78 31.40%
P/EPS 21.95 28.37 27.67 24.92 23.78 0.00 21.09 3.47%
EY 4.56 3.52 3.61 4.01 4.20 0.00 4.74 -3.25%
DY 1.82 2.27 1.78 1.58 1.56 0.00 1.69 6.53%
P/NAPS 2.58 3.76 3.20 3.11 3.27 0.00 2.71 -4.11%

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