[ATECH] QoQ TTM Result on 31-Oct-2023

Stock
[ATECH] AURELIUS TECHNOLOGIES BERHAD
Announcement Date
27-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Oct-2023
Profit Trend
QoQ- -5.9%
YoY- 39.66%
Quarter Report
Latest QR
Upcoming QR
ATECH's Result
ATECH's Financial Summary
View:
Show?
TTM Result
31/12/23 31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Revenue 385,559 439,613 473,361 476,276 482,361 345,211 451,818 -12.70%
PBT 45,781 49,657 49,596 44,562 40,281 26,236 30,745 40.65%
Tax -7,535 -8,471 -5,827 -4,270 -3,036 -1,864 -1,254 364.80%
NP 38,246 41,186 43,769 40,292 37,245 24,372 29,491 24.94%
-
NP to SH 38,246 41,186 43,769 40,292 37,245 24,372 29,491 24.94%
-
Tax Rate 16.46% 17.06% 11.75% 9.58% 7.54% 7.10% 4.08% -
Total Cost 347,313 398,427 429,592 435,984 445,116 320,839 422,327 -15.42%
-
Net Worth 330,429 330,298 318,176 313,266 232,816 232,816 218,489 42.53%
Dividend
31/12/23 31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Div 18,868 16,198 16,198 14,327 14,327 7,163 7,163 129.29%
Div Payout % 49.34% 39.33% 37.01% 35.56% 38.47% 29.39% 24.29% -
Equity
31/12/23 31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Net Worth 330,429 330,298 318,176 313,266 232,816 232,816 218,489 42.53%
NOSH 394,068 394,068 393,998 393,998 358,180 358,180 358,180 8.52%
Ratio Analysis
31/12/23 31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
NP Margin 9.92% 9.37% 9.25% 8.46% 7.72% 7.06% 6.53% -
ROE 11.57% 12.47% 13.76% 12.86% 16.00% 10.47% 13.50% -
Per Share
31/12/23 31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
RPS 98.01 111.80 120.51 121.63 134.67 96.38 126.14 -19.44%
EPS 9.72 10.47 11.14 10.29 10.40 6.80 8.23 15.32%
DPS 4.80 4.12 4.12 3.66 4.00 2.00 2.00 111.72%
NAPS 0.84 0.84 0.81 0.80 0.65 0.65 0.61 31.53%
Adjusted Per Share Value based on latest NOSH - 394,068
31/12/23 31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
RPS 97.84 111.56 120.12 120.86 122.41 87.60 114.65 -12.70%
EPS 9.71 10.45 11.11 10.22 9.45 6.18 7.48 25.05%
DPS 4.79 4.11 4.11 3.64 3.64 1.82 1.82 129.13%
NAPS 0.8385 0.8382 0.8074 0.795 0.5908 0.5908 0.5544 42.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Date 29/12/23 31/10/23 31/07/23 28/04/23 31/01/23 30/12/22 31/10/22 -
Price 2.60 2.52 2.60 2.65 2.59 1.83 1.66 -
P/RPS 2.65 2.25 2.16 2.18 1.92 1.90 1.32 81.69%
P/EPS 26.74 24.06 23.33 25.75 24.91 26.89 20.16 27.38%
EY 3.74 4.16 4.29 3.88 4.01 3.72 4.96 -21.48%
DY 1.85 1.63 1.59 1.38 1.54 1.09 1.20 44.90%
P/NAPS 3.10 3.00 3.21 3.31 3.98 2.82 2.72 11.85%
Price Multiplier on Announcement Date
31/12/23 31/10/23 31/07/23 30/04/23 31/01/23 31/12/22 31/10/22 CAGR
Date 01/03/24 27/12/23 29/09/23 28/06/23 28/03/23 - 27/12/22 -
Price 2.69 2.61 2.65 2.17 3.08 0.00 1.93 -
P/RPS 2.74 2.33 2.20 1.78 2.29 0.00 1.53 64.74%
P/EPS 27.67 24.92 23.78 21.09 29.62 0.00 23.44 15.27%
EY 3.61 4.01 4.20 4.74 3.38 0.00 4.27 -13.39%
DY 1.78 1.58 1.56 1.69 1.30 0.00 1.04 58.47%
P/NAPS 3.20 3.11 3.27 2.71 4.74 0.00 3.16 1.08%

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