[ATECH] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[ATECH] AURELIUS TECHNOLOGIES BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -17.35%
YoY- 128.23%
Quarter Report
Latest QR
Upcoming QR
ATECH's Result
ATECH's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 31/10/23 30/09/23 31/07/23 CAGR
Revenue 526,802 459,855 416,631 385,559 439,613 203,666 473,361 9.57%
PBT 53,408 65,990 58,137 45,781 49,657 22,072 49,596 6.53%
Tax -10,930 -14,592 -12,223 -7,535 -8,471 -3,460 -5,827 71.20%
NP 42,478 51,398 45,914 38,246 41,186 18,612 43,769 -2.52%
-
NP to SH 42,478 51,398 45,914 38,246 41,186 18,612 43,769 -2.52%
-
Tax Rate 20.47% 22.11% 21.02% 16.46% 17.06% 15.68% 11.75% -
Total Cost 484,324 408,457 370,717 347,313 398,427 185,054 429,592 10.79%
-
Net Worth 448,047 437,930 346,296 330,429 330,298 0 318,176 33.98%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 31/10/23 30/09/23 31/07/23 CAGR
Div 33,201 20,459 29,493 18,868 16,198 9,034 16,198 84.68%
Div Payout % 78.16% 39.81% 64.24% 49.34% 39.33% 48.54% 37.01% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 31/10/23 30/09/23 31/07/23 CAGR
Net Worth 448,047 437,930 346,296 330,429 330,298 0 318,176 33.98%
NOSH 411,052 433,474 394,068 394,068 394,068 392,810 393,998 3.68%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 31/10/23 30/09/23 31/07/23 CAGR
NP Margin 8.06% 11.18% 11.02% 9.92% 9.37% 9.14% 9.25% -
ROE 9.48% 11.74% 13.26% 11.57% 12.47% 0.00% 13.76% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 31/10/23 30/09/23 31/07/23 CAGR
RPS 128.16 116.56 105.87 98.01 111.80 51.85 120.51 5.40%
EPS 10.33 13.03 11.67 9.72 10.47 4.74 11.14 -6.24%
DPS 8.08 5.20 7.50 4.80 4.12 2.30 4.12 77.84%
NAPS 1.09 1.11 0.88 0.84 0.84 0.00 0.81 28.89%
Adjusted Per Share Value based on latest NOSH - 411,052
30/09/24 30/06/24 31/03/24 31/12/23 31/10/23 30/09/23 31/07/23 CAGR
RPS 128.16 111.87 101.36 93.80 106.95 49.55 115.16 9.57%
EPS 10.33 12.50 11.17 9.30 10.02 4.53 10.65 -2.57%
DPS 8.08 4.98 7.18 4.59 3.94 2.20 3.94 84.76%
NAPS 1.09 1.0654 0.8425 0.8039 0.8035 0.00 0.7741 33.98%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 31/10/23 30/09/23 31/07/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 31/10/23 29/09/23 31/07/23 -
Price 2.95 3.67 2.67 2.60 2.52 2.65 2.60 -
P/RPS 2.30 3.15 2.52 2.65 2.25 5.11 2.16 5.51%
P/EPS 28.55 28.17 22.88 26.74 24.06 55.93 23.33 18.83%
EY 3.50 3.55 4.37 3.74 4.16 1.79 4.29 -15.96%
DY 2.74 1.42 2.81 1.85 1.63 0.87 1.59 59.23%
P/NAPS 2.71 3.31 3.03 3.10 3.00 0.00 3.21 -13.47%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 31/10/23 30/09/23 31/07/23 CAGR
Date 26/11/24 29/08/24 28/05/24 01/03/24 27/12/23 - 29/09/23 -
Price 2.89 2.86 3.31 2.69 2.61 0.00 2.65 -
P/RPS 2.26 2.45 3.13 2.74 2.33 0.00 2.20 2.32%
P/EPS 27.97 21.95 28.37 27.67 24.92 0.00 23.78 14.88%
EY 3.58 4.56 3.52 3.61 4.01 0.00 4.20 -12.76%
DY 2.79 1.82 2.27 1.78 1.58 0.00 1.56 64.36%
P/NAPS 2.65 2.58 3.76 3.20 3.11 0.00 3.27 -16.44%

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