[AIMFLEX] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -40.9%
YoY- -55.76%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 76,484 75,747 77,791 70,984 74,243 66,966 61,350 15.84%
PBT 9,393 4,845 4,592 3,848 6,271 9,155 6,641 26.02%
Tax -1,739 -116 -1,149 -1,004 -1,459 -1,537 -1,240 25.31%
NP 7,654 4,729 3,443 2,844 4,812 7,618 5,401 26.19%
-
NP to SH 7,654 4,729 3,443 2,844 4,812 7,618 5,401 26.19%
-
Tax Rate 18.51% 2.39% 25.02% 26.09% 23.27% 16.79% 18.67% -
Total Cost 68,830 71,018 74,348 68,140 69,431 59,348 55,949 14.82%
-
Net Worth 85,688 73,447 73,447 73,444 85,594 73,288 73,288 10.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 3,053 3,053 3,053 3,053 -
Div Payout % - - - 107.37% 63.46% 40.09% 56.54% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 85,688 73,447 73,447 73,444 85,594 73,288 73,288 10.99%
NOSH 1,224,121 1,224,121 1,224,121 1,224,121 1,223,393 1,221,477 1,221,477 0.14%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.01% 6.24% 4.43% 4.01% 6.48% 11.38% 8.80% -
ROE 8.93% 6.44% 4.69% 3.87% 5.62% 10.39% 7.37% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.25 6.19 6.35 5.80 6.07 5.48 5.02 15.74%
EPS 0.63 0.39 0.28 0.23 0.39 0.62 0.44 27.06%
DPS 0.00 0.00 0.00 0.25 0.25 0.25 0.25 -
NAPS 0.07 0.06 0.06 0.06 0.07 0.06 0.06 10.83%
Adjusted Per Share Value based on latest NOSH - 1,224,121
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.71 5.65 5.81 5.30 5.54 5.00 4.58 15.85%
EPS 0.57 0.35 0.26 0.21 0.36 0.57 0.40 26.65%
DPS 0.00 0.00 0.00 0.23 0.23 0.23 0.23 -
NAPS 0.0639 0.0548 0.0548 0.0548 0.0639 0.0547 0.0547 10.93%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.15 0.145 0.16 0.16 0.245 0.215 0.205 -
P/RPS 2.40 2.34 2.52 2.76 4.04 3.92 4.08 -29.81%
P/EPS 23.99 37.53 56.89 68.87 62.26 34.47 46.36 -35.57%
EY 4.17 2.66 1.76 1.45 1.61 2.90 2.16 55.10%
DY 0.00 0.00 0.00 1.56 1.02 1.16 1.22 -
P/NAPS 2.14 2.42 2.67 2.67 3.50 3.58 3.42 -26.86%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 30/11/21 24/08/21 27/05/21 25/02/21 24/11/20 -
Price 0.13 0.155 0.16 0.185 0.21 0.255 0.235 -
P/RPS 2.08 2.50 2.52 3.19 3.46 4.65 4.68 -41.79%
P/EPS 20.79 40.12 56.89 79.63 53.36 40.89 53.15 -46.54%
EY 4.81 2.49 1.76 1.26 1.87 2.45 1.88 87.17%
DY 0.00 0.00 0.00 1.35 1.19 0.98 1.06 -
P/NAPS 1.86 2.58 2.67 3.08 3.00 4.25 3.92 -39.19%

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