[ACO] QoQ Annualized Quarter Result on 30-Nov-2021 [#3]

Stock
[ACO] ACO GROUP BERHAD
Announcement Date
26-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 32.75%
YoY- 240.16%
Quarter Report
Latest QR
Upcoming QR
ACO's Result
ACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 151,184 145,208 124,930 121,760 111,216 149,560 110,590 23.10%
PBT 10,190 12,236 9,016 10,514 7,954 12,652 5,132 57.77%
Tax -1,890 -2,244 -1,953 -2,382 -1,828 -2,768 -2,286 -11.88%
NP 8,300 9,992 7,063 8,132 6,126 9,884 2,846 103.72%
-
NP to SH 8,300 9,992 7,063 8,132 6,126 9,884 2,846 103.72%
-
Tax Rate 18.55% 18.34% 21.66% 22.66% 22.98% 21.88% 44.54% -
Total Cost 142,884 135,216 117,867 113,628 105,090 139,676 107,744 20.64%
-
Net Worth 86,842 86,842 82,334 82,048 78,240 77,065 67,201 18.58%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 1,389 - - - - - 916 31.88%
Div Payout % 16.74% - - - - - 32.20% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 86,842 86,842 82,334 82,048 78,240 77,065 67,201 18.58%
NOSH 347,371 347,371 347,371 345,288 345,288 345,288 330,793 3.30%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 5.49% 6.88% 5.65% 6.68% 5.51% 6.61% 2.57% -
ROE 9.56% 11.51% 8.58% 9.91% 7.83% 12.83% 4.24% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 43.52 41.80 36.42 35.62 32.69 44.64 36.20 13.02%
EPS 2.38 2.88 2.06 2.37 1.80 2.96 0.93 86.77%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.30 21.07%
NAPS 0.25 0.25 0.24 0.24 0.23 0.23 0.22 8.87%
Adjusted Per Share Value based on latest NOSH - 345,288
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 43.52 41.80 35.96 35.05 32.02 43.05 31.84 23.09%
EPS 2.38 2.88 2.03 2.34 1.76 2.85 0.82 103.07%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.26 33.16%
NAPS 0.25 0.25 0.237 0.2362 0.2252 0.2219 0.1935 18.56%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.21 0.23 0.26 0.27 0.28 0.28 0.315 -
P/RPS 0.48 0.55 0.71 0.76 0.86 0.63 0.87 -32.65%
P/EPS 8.79 8.00 12.63 11.35 15.55 9.49 33.81 -59.16%
EY 11.38 12.51 7.92 8.81 6.43 10.54 2.96 144.81%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.95 58.53%
P/NAPS 0.84 0.92 1.08 1.13 1.22 1.22 1.43 -29.79%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 26/10/22 28/07/22 27/04/22 26/01/22 27/10/21 25/08/21 27/04/21 -
Price 0.21 0.215 0.24 0.255 0.305 0.26 0.33 -
P/RPS 0.48 0.51 0.66 0.72 0.93 0.58 0.91 -34.64%
P/EPS 8.79 7.47 11.66 10.72 16.94 8.81 35.42 -60.40%
EY 11.38 13.38 8.58 9.33 5.90 11.35 2.82 152.82%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.91 63.13%
P/NAPS 0.84 0.86 1.00 1.06 1.33 1.13 1.50 -31.98%

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