[AIMFLEX] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.67%
YoY- 1062.64%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 81,938 68,848 91,737 97,290 94,406 95,824 75,747 5.39%
PBT 10,674 5,692 17,926 18,133 17,294 18,892 4,845 69.55%
Tax -2,602 -1,140 -3,707 -4,522 -4,534 -7,120 -116 699.90%
NP 8,072 4,552 14,219 13,610 12,760 11,772 4,729 42.96%
-
NP to SH 7,972 4,068 14,219 13,610 12,760 11,772 4,729 41.77%
-
Tax Rate 24.38% 20.03% 20.68% 24.94% 26.22% 37.69% 2.39% -
Total Cost 73,866 64,296 77,518 83,680 81,646 84,052 71,018 2.66%
-
Net Worth 132,205 117,515 117,515 117,515 103,956 85,688 73,447 48.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 132,205 117,515 117,515 117,515 103,956 85,688 73,447 48.13%
NOSH 1,468,945 1,468,945 1,468,945 1,468,945 1,468,945 1,224,121 1,224,121 12.96%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.85% 6.61% 15.50% 13.99% 13.52% 12.29% 6.24% -
ROE 6.03% 3.46% 12.10% 11.58% 12.27% 13.74% 6.44% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.58 4.69 6.25 6.62 7.27 7.83 6.19 -6.70%
EPS 0.54 0.28 1.04 1.03 1.00 0.96 0.39 24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.08 0.07 0.06 31.13%
Adjusted Per Share Value based on latest NOSH - 1,468,945
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.11 5.14 6.85 7.26 7.05 7.15 5.65 5.37%
EPS 0.59 0.30 1.06 1.02 0.95 0.88 0.35 41.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.0877 0.0877 0.0877 0.0776 0.0639 0.0548 48.19%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.16 0.17 0.15 0.15 0.125 0.15 0.145 -
P/RPS 2.87 3.63 2.40 2.26 1.72 1.92 2.34 14.62%
P/EPS 29.48 61.39 15.50 16.19 12.73 15.60 37.53 -14.90%
EY 3.39 1.63 6.45 6.18 7.86 6.41 2.66 17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.13 1.88 1.88 1.56 2.14 2.42 -18.56%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 22/02/23 29/11/22 24/08/22 27/05/22 25/02/22 -
Price 0.215 0.17 0.145 0.16 0.12 0.13 0.155 -
P/RPS 3.85 3.63 2.32 2.42 1.65 1.66 2.50 33.46%
P/EPS 39.62 61.39 14.98 17.27 12.22 13.52 40.12 -0.83%
EY 2.52 1.63 6.68 5.79 8.18 7.40 2.49 0.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.13 1.81 2.00 1.50 1.86 2.58 -4.98%

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