[AIMFLEX] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 4.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 61,350 69,621 72,987 77,731 56,166 37,902 20,686 106.01%
PBT 6,641 7,891 8,710 10,301 9,578 7,392 4,650 26.73%
Tax -1,240 -1,463 -1,590 -1,766 -1,391 -920 -411 108.37%
NP 5,401 6,428 7,120 8,535 8,187 6,472 4,239 17.47%
-
NP to SH 5,401 6,428 7,035 8,405 8,057 6,342 4,194 18.31%
-
Tax Rate 18.67% 18.54% 18.25% 17.14% 14.52% 12.45% 8.84% -
Total Cost 55,949 63,193 65,867 69,196 47,979 31,430 16,447 125.68%
-
Net Worth 73,288 73,288 73,288 61,073 58,949 29,315 29,315 83.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,053 1,768 1,768 1,768 1,768 - - -
Div Payout % 56.54% 27.51% 25.14% 21.04% 21.95% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 73,288 73,288 73,288 61,073 58,949 29,315 29,315 83.89%
NOSH 1,221,477 1,221,477 1,221,477 1,221,477 1,221,477 977,181 977,181 15.99%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.80% 9.23% 9.76% 10.98% 14.58% 17.08% 20.49% -
ROE 7.37% 8.77% 9.60% 13.76% 13.67% 21.63% 14.31% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.02 5.70 5.98 6.36 4.76 3.88 2.12 77.37%
EPS 0.44 0.53 0.58 0.69 0.68 0.65 0.43 1.54%
DPS 0.25 0.14 0.14 0.14 0.15 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.05 0.05 0.03 0.03 58.53%
Adjusted Per Share Value based on latest NOSH - 1,221,477
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.17 4.73 4.96 5.28 3.81 2.57 1.40 106.60%
EPS 0.37 0.44 0.48 0.57 0.55 0.43 0.28 20.35%
DPS 0.21 0.12 0.12 0.12 0.12 0.00 0.00 -
NAPS 0.0498 0.0498 0.0498 0.0415 0.04 0.0199 0.0199 84.01%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 12/04/19 - -
Price 0.205 0.175 0.13 0.245 0.175 0.24 0.00 -
P/RPS 4.08 3.07 2.18 3.85 3.67 6.19 0.00 -
P/EPS 46.36 33.25 22.57 35.61 25.61 36.98 0.00 -
EY 2.16 3.01 4.43 2.81 3.91 2.70 0.00 -
DY 1.22 0.83 1.11 0.59 0.86 0.00 0.00 -
P/NAPS 3.42 2.92 2.17 4.90 3.50 8.00 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 19/08/20 28/05/20 25/02/20 - - - -
Price 0.235 0.23 0.16 0.225 0.00 0.00 0.00 -
P/RPS 4.68 4.04 2.68 3.54 0.00 0.00 0.00 -
P/EPS 53.15 43.71 27.78 32.70 0.00 0.00 0.00 -
EY 1.88 2.29 3.60 3.06 0.00 0.00 0.00 -
DY 1.06 0.63 0.90 0.64 0.00 0.00 0.00 -
P/NAPS 3.92 3.83 2.67 4.50 0.00 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