[AIMFLEX] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 6.34%
YoY- -37.72%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 77,554 62,940 85,060 78,558 81,938 68,848 91,737 -10.60%
PBT 11,470 6,460 12,218 12,028 10,674 5,692 17,926 -25.76%
Tax -2,064 -2,152 -2,868 -3,224 -2,602 -1,140 -3,707 -32.34%
NP 9,406 4,308 9,350 8,804 8,072 4,552 14,219 -24.09%
-
NP to SH 9,548 4,448 9,116 8,477 7,972 4,068 14,219 -23.33%
-
Tax Rate 17.99% 33.31% 23.47% 26.80% 24.38% 20.03% 20.68% -
Total Cost 68,148 58,632 75,710 69,754 73,866 64,296 77,518 -8.23%
-
Net Worth 147,274 132,546 132,543 132,269 132,205 117,515 117,515 16.25%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 147,274 132,546 132,543 132,269 132,205 117,515 117,515 16.25%
NOSH 1,472,742 1,472,742 1,472,742 1,471,409 1,468,945 1,468,945 1,468,945 0.17%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 12.13% 6.84% 10.99% 11.21% 9.85% 6.61% 15.50% -
ROE 6.48% 3.36% 6.88% 6.41% 6.03% 3.46% 12.10% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.27 4.27 5.78 5.35 5.58 4.69 6.25 -10.75%
EPS 0.64 0.32 0.62 0.57 0.54 0.28 1.04 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.09 0.09 0.08 0.08 16.05%
Adjusted Per Share Value based on latest NOSH - 1,471,409
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.79 4.70 6.35 5.86 6.11 5.14 6.85 -10.61%
EPS 0.71 0.33 0.68 0.63 0.59 0.30 1.06 -23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1099 0.0989 0.0989 0.0987 0.0987 0.0877 0.0877 16.24%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.18 0.155 0.165 0.225 0.16 0.17 0.15 -
P/RPS 3.42 3.63 2.86 4.21 2.87 3.63 2.40 26.65%
P/EPS 27.76 51.32 26.66 39.01 29.48 61.39 15.50 47.52%
EY 3.60 1.95 3.75 2.56 3.39 1.63 6.45 -32.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.72 1.83 2.50 1.78 2.13 1.88 -2.85%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 31/05/24 27/02/24 29/11/23 29/08/23 30/05/23 22/02/23 -
Price 0.185 0.17 0.16 0.19 0.215 0.17 0.145 -
P/RPS 3.51 3.98 2.77 3.55 3.85 3.63 2.32 31.82%
P/EPS 28.54 56.29 25.85 32.94 39.62 61.39 14.98 53.74%
EY 3.50 1.78 3.87 3.04 2.52 1.63 6.68 -35.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.89 1.78 2.11 2.39 2.13 1.81 1.46%

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