[AEMULUS] QoQ Annualized Quarter Result on 31-Dec-2021 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
08-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 73.32%
YoY- 200.07%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 73,035 73,092 75,570 74,320 61,093 58,386 54,862 20.99%
PBT 12,463 14,225 17,796 18,252 11,301 8,892 7,674 38.12%
Tax 53 229 482 -140 -851 -386 -340 -
NP 12,516 14,454 18,278 18,112 10,450 8,505 7,334 42.76%
-
NP to SH 12,516 14,454 18,278 18,112 10,450 8,505 7,334 42.76%
-
Tax Rate -0.43% -1.61% -2.71% 0.77% 7.53% 4.34% 4.43% -
Total Cost 60,519 58,637 57,292 56,208 50,643 49,881 47,528 17.46%
-
Net Worth 190,258 189,104 186,856 229,938 115,041 109,000 109,000 44.92%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 190,258 189,104 186,856 229,938 115,041 109,000 109,000 44.92%
NOSH 667,830 667,830 667,464 667,464 606,004 605,962 605,962 6.68%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 17.14% 19.78% 24.19% 24.37% 17.11% 14.57% 13.37% -
ROE 6.58% 7.64% 9.78% 7.88% 9.08% 7.80% 6.73% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.13 11.21 11.73 11.96 10.09 9.64 9.06 14.68%
EPS 1.91 2.21 2.84 2.92 1.73 1.40 1.22 34.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.37 0.19 0.18 0.18 37.39%
Adjusted Per Share Value based on latest NOSH - 667,464
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.90 10.91 11.28 11.09 9.12 8.71 8.19 20.97%
EPS 1.87 2.16 2.73 2.70 1.56 1.27 1.09 43.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2839 0.2822 0.2788 0.3431 0.1717 0.1627 0.1627 44.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.39 0.61 0.755 1.22 1.05 0.825 0.805 -
P/RPS 3.50 5.44 6.44 10.20 10.41 8.56 8.89 -46.25%
P/EPS 20.44 27.52 26.62 41.86 60.84 58.74 66.47 -54.40%
EY 4.89 3.63 3.76 2.39 1.64 1.70 1.50 119.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 2.10 2.60 3.30 5.53 4.58 4.47 -55.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 27/07/22 28/04/22 08/02/22 08/11/21 29/07/21 04/05/21 -
Price 0.405 0.59 0.66 0.985 1.18 1.03 0.90 -
P/RPS 3.64 5.26 5.63 8.24 11.69 10.68 9.93 -48.74%
P/EPS 21.23 26.62 23.27 33.80 68.37 73.33 74.31 -56.58%
EY 4.71 3.76 4.30 2.96 1.46 1.36 1.35 129.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.03 2.28 2.66 6.21 5.72 5.00 -57.16%

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