[ATECH] QoQ TTM Result on 31-Jan-2023 [#4]

Stock
[ATECH] AURELIUS TECHNOLOGIES BERHAD
Announcement Date
28-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jan-2023 [#4]
Profit Trend
QoQ- 52.82%
YoY- 246.3%
Quarter Report
Latest QR
Upcoming QR
ATECH's Result
ATECH's Financial Summary
View:
Show?
TTM Result
31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 CAGR
Revenue 439,613 473,361 476,276 482,361 345,211 451,818 404,495 6.87%
PBT 49,657 49,596 44,562 40,281 26,236 30,745 23,694 80.57%
Tax -8,471 -5,827 -4,270 -3,036 -1,864 -1,254 -851 526.74%
NP 41,186 43,769 40,292 37,245 24,372 29,491 22,843 60.12%
-
NP to SH 41,186 43,769 40,292 37,245 24,372 29,491 22,843 60.12%
-
Tax Rate 17.06% 11.75% 9.58% 7.54% 7.10% 4.08% 3.59% -
Total Cost 398,427 429,592 435,984 445,116 320,839 422,327 381,652 3.49%
-
Net Worth 330,298 318,176 313,266 232,816 232,816 218,489 214,908 40.95%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 CAGR
Div 16,198 16,198 14,327 14,327 7,163 7,163 7,163 91.87%
Div Payout % 39.33% 37.01% 35.56% 38.47% 29.39% 24.29% 31.36% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 CAGR
Net Worth 330,298 318,176 313,266 232,816 232,816 218,489 214,908 40.95%
NOSH 394,068 393,998 393,998 358,180 358,180 358,180 358,180 7.92%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 CAGR
NP Margin 9.37% 9.25% 8.46% 7.72% 7.06% 6.53% 5.65% -
ROE 12.47% 13.76% 12.86% 16.00% 10.47% 13.50% 10.63% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 CAGR
RPS 111.80 120.51 121.63 134.67 96.38 126.14 112.93 -0.79%
EPS 10.47 11.14 10.29 10.40 6.80 8.23 6.38 48.53%
DPS 4.12 4.12 3.66 4.00 2.00 2.00 2.00 78.10%
NAPS 0.84 0.81 0.80 0.65 0.65 0.61 0.60 30.83%
Adjusted Per Share Value based on latest NOSH - 358,180
31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 CAGR
RPS 111.56 120.12 120.86 122.41 87.60 114.65 102.65 6.87%
EPS 10.45 11.11 10.22 9.45 6.18 7.48 5.80 60.03%
DPS 4.11 4.11 3.64 3.64 1.82 1.82 1.82 91.66%
NAPS 0.8382 0.8074 0.795 0.5908 0.5908 0.5544 0.5454 40.94%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 30/12/22 31/10/22 29/07/22 -
Price 2.52 2.60 2.65 2.59 1.83 1.66 1.58 -
P/RPS 2.25 2.16 2.18 1.92 1.90 1.32 1.40 46.07%
P/EPS 24.06 23.33 25.75 24.91 26.89 20.16 24.77 -2.29%
EY 4.16 4.29 3.88 4.01 3.72 4.96 4.04 2.36%
DY 1.63 1.59 1.38 1.54 1.09 1.20 1.27 22.05%
P/NAPS 3.00 3.21 3.31 3.98 2.82 2.72 2.63 11.08%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 CAGR
Date 27/12/23 29/09/23 28/06/23 28/03/23 - 27/12/22 29/09/22 -
Price 2.61 2.65 2.17 3.08 0.00 1.93 1.90 -
P/RPS 2.33 2.20 1.78 2.29 0.00 1.53 1.68 29.85%
P/EPS 24.92 23.78 21.09 29.62 0.00 23.44 29.79 -13.28%
EY 4.01 4.20 4.74 3.38 0.00 4.27 3.36 15.17%
DY 1.58 1.56 1.69 1.30 0.00 1.04 1.05 38.59%
P/NAPS 3.11 3.27 2.71 4.74 0.00 3.16 3.17 -1.51%

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