[ADB] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[ADB] AUTOCOUNT DOTCOM BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 55.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ADB's Result
ADB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 27,180 13,668 41,041 28,986 19,239 10,416 38,717 -21.02%
PBT 11,354 5,375 16,833 12,175 7,964 4,726 18,293 -27.25%
Tax -2,762 -1,307 -4,288 -2,799 -1,952 -1,062 -4,370 -26.37%
NP 8,592 4,068 12,545 9,376 6,012 3,664 13,923 -27.53%
-
NP to SH 8,592 4,068 12,545 9,376 6,012 3,664 13,923 -27.53%
-
Tax Rate 24.33% 24.32% 25.47% 22.99% 24.51% 22.47% 23.89% -
Total Cost 18,588 9,600 28,496 19,610 13,227 6,752 24,794 -17.48%
-
Net Worth 60,554 60,554 55,050 49,545 60,554 27,414 22,824 91.76%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 11,010 - - 11,010 11,010 - - -
Div Payout % 128.14% - - 117.43% 183.13% - - -
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 60,554 60,554 55,050 49,545 60,554 27,414 22,824 91.76%
NOSH 550,500 550,500 550,500 550,500 550,500 456,915 456,491 13.30%
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 31.61% 29.76% 30.57% 32.35% 31.25% 35.18% 35.96% -
ROE 14.19% 6.72% 22.79% 18.92% 9.93% 13.36% 61.00% -
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 4.94 2.48 7.46 5.27 3.49 2.28 8.48 -30.27%
EPS 1.56 0.74 2.28 1.70 1.09 0.80 3.05 -36.06%
DPS 2.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.09 0.11 0.06 0.05 69.23%
Adjusted Per Share Value based on latest NOSH - 550,500
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.94 2.48 7.46 5.27 3.49 1.89 7.03 -20.97%
EPS 1.56 0.74 2.28 1.70 1.09 0.67 2.53 -27.57%
DPS 2.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.09 0.11 0.0498 0.0415 91.64%
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 - - -
Price 1.21 0.915 0.64 0.645 0.61 0.00 0.00 -
P/RPS 24.51 36.85 8.58 12.25 17.45 0.00 0.00 -
P/EPS 77.53 123.82 28.08 37.87 55.86 0.00 0.00 -
EY 1.29 0.81 3.56 2.64 1.79 0.00 0.00 -
DY 1.65 0.00 0.00 3.10 3.28 0.00 0.00 -
P/NAPS 11.00 8.32 6.40 7.17 5.55 0.00 0.00 -
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 26/08/24 29/05/24 22/02/24 20/11/23 01/09/23 17/04/23 - -
Price 0.99 1.06 0.685 0.64 0.63 0.00 0.00 -
P/RPS 20.05 42.69 9.19 12.15 18.03 0.00 0.00 -
P/EPS 63.43 143.44 30.06 37.58 57.69 0.00 0.00 -
EY 1.58 0.70 3.33 2.66 1.73 0.00 0.00 -
DY 2.02 0.00 0.00 3.13 3.17 0.00 0.00 -
P/NAPS 9.00 9.64 6.85 7.11 5.73 0.00 0.00 -

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