[AIMFLEX] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 61.85%
YoY- 59.06%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 91,737 98,105 89,140 76,484 75,747 77,791 70,984 18.59%
PBT 17,926 17,090 13,817 9,393 4,845 4,592 3,848 178.15%
Tax -3,707 -3,031 -2,299 -1,739 -116 -1,149 -1,004 138.31%
NP 14,219 14,059 11,518 7,654 4,729 3,443 2,844 191.53%
-
NP to SH 14,219 14,059 11,518 7,654 4,729 3,443 2,844 191.53%
-
Tax Rate 20.68% 17.74% 16.64% 18.51% 2.39% 25.02% 26.09% -
Total Cost 77,518 84,046 77,622 68,830 71,018 74,348 68,140 8.95%
-
Net Worth 117,515 117,515 103,956 85,688 73,447 73,447 73,444 36.68%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - 3,053 -
Div Payout % - - - - - - 107.37% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 117,515 117,515 103,956 85,688 73,447 73,447 73,444 36.68%
NOSH 1,468,945 1,468,945 1,468,945 1,224,121 1,224,121 1,224,121 1,224,121 12.88%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 15.50% 14.33% 12.92% 10.01% 6.24% 4.43% 4.01% -
ROE 12.10% 11.96% 11.08% 8.93% 6.44% 4.69% 3.87% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.25 6.68 6.86 6.25 6.19 6.35 5.80 5.09%
EPS 0.97 0.96 0.89 0.63 0.39 0.28 0.23 160.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.08 0.08 0.08 0.07 0.06 0.06 0.06 21.07%
Adjusted Per Share Value based on latest NOSH - 1,224,121
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.85 7.32 6.65 5.71 5.65 5.81 5.30 18.59%
EPS 1.06 1.05 0.86 0.57 0.35 0.26 0.21 193.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.0877 0.0877 0.0776 0.0639 0.0548 0.0548 0.0548 36.70%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.15 0.15 0.125 0.15 0.145 0.16 0.16 -
P/RPS 2.40 2.25 1.82 2.40 2.34 2.52 2.76 -8.87%
P/EPS 15.50 15.67 14.10 23.99 37.53 56.89 68.87 -62.89%
EY 6.45 6.38 7.09 4.17 2.66 1.76 1.45 169.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
P/NAPS 1.88 1.88 1.56 2.14 2.42 2.67 2.67 -20.80%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 24/08/22 27/05/22 25/02/22 30/11/21 24/08/21 -
Price 0.145 0.16 0.12 0.13 0.155 0.16 0.185 -
P/RPS 2.32 2.40 1.75 2.08 2.50 2.52 3.19 -19.08%
P/EPS 14.98 16.72 13.54 20.79 40.12 56.89 79.63 -67.06%
EY 6.68 5.98 7.39 4.81 2.49 1.76 1.26 203.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 1.81 2.00 1.50 1.86 2.58 2.67 3.08 -29.77%

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