[ASB] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 21.39%
YoY- -145.82%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 302,303 195,255 105,434 172,058 277,118 285,273 267,645 2.04%
PBT -36,275 4,627 -18,750 72,970 -2,266 1,911 16,520 -
Tax -2,264 -3,163 -5,028 -13,854 -71 -4,456 -2,761 -3.25%
NP -38,539 1,464 -23,778 59,116 -2,337 -2,545 13,759 -
-
NP to SH -28,015 -6,814 -25,477 55,602 -5,703 -6,792 2,344 -
-
Tax Rate - 68.36% - 18.99% - 233.18% 16.71% -
Total Cost 340,842 193,791 129,212 112,942 279,455 287,818 253,886 5.02%
-
Net Worth 472,959 437,650 426,500 446,013 406,987 415,350 447,238 0.93%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 2,529 1,393 1,393 3,252 2,322 2,322 1,665 7.21%
Div Payout % 0.00% 0.00% 0.00% 5.85% 0.00% 0.00% 71.04% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 472,959 437,650 426,500 446,013 406,987 415,350 447,238 0.93%
NOSH 2,529,194 929,194 929,194 929,194 929,194 929,194 691,250 24.12%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -12.75% 0.75% -22.55% 34.36% -0.84% -0.89% 5.14% -
ROE -5.92% -1.56% -5.97% 12.47% -1.40% -1.64% 0.52% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.95 21.01 11.35 18.52 29.82 30.70 38.72 -17.78%
EPS -1.11 -0.73 -2.74 5.98 -0.61 -0.73 0.34 -
DPS 0.10 0.15 0.15 0.35 0.25 0.25 0.24 -13.57%
NAPS 0.187 0.471 0.459 0.48 0.438 0.447 0.647 -18.68%
Adjusted Per Share Value based on latest NOSH - 929,194
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.95 7.72 4.17 6.80 10.96 11.28 10.58 2.04%
EPS -1.11 -0.27 -1.01 2.20 -0.23 -0.27 0.09 -
DPS 0.10 0.06 0.06 0.13 0.09 0.09 0.07 6.12%
NAPS 0.187 0.173 0.1686 0.1763 0.1609 0.1642 0.1768 0.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.14 0.065 0.14 0.13 0.13 0.15 0.145 -
P/RPS 1.17 0.31 1.23 0.70 0.44 0.49 0.37 21.14%
P/EPS -12.64 -8.86 -5.11 2.17 -21.18 -20.52 42.76 -
EY -7.91 -11.28 -19.58 46.03 -4.72 -4.87 2.34 -
DY 0.71 2.31 1.07 2.69 1.92 1.67 1.66 -13.19%
P/NAPS 0.75 0.14 0.31 0.27 0.30 0.34 0.22 22.66%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 25/11/20 27/11/19 28/11/18 22/11/17 -
Price 0.14 0.195 0.115 0.165 0.13 0.125 0.14 -
P/RPS 1.17 0.93 1.01 0.89 0.44 0.41 0.36 21.69%
P/EPS -12.64 -26.59 -4.19 2.76 -21.18 -17.10 41.29 -
EY -7.91 -3.76 -23.84 36.27 -4.72 -5.85 2.42 -
DY 0.71 0.77 1.30 2.12 1.92 2.00 1.72 -13.70%
P/NAPS 0.75 0.41 0.25 0.34 0.30 0.28 0.22 22.66%

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