[ATAIMS] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 35.8%
YoY- 29.96%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,627,631 4,370,873 4,221,814 3,973,043 3,666,004 3,260,140 3,352,256 5.39%
PBT 119,404 200,278 192,039 164,486 123,848 96,806 106,798 7.71%
Tax -26,935 -44,347 -41,738 -38,513 -31,083 -25,285 -28,462 -3.60%
NP 92,469 155,931 150,301 125,973 92,765 71,521 78,336 11.68%
-
NP to SH 92,461 155,924 150,301 125,973 92,765 71,521 78,336 11.67%
-
Tax Rate 22.56% 22.14% 21.73% 23.41% 25.10% 26.12% 26.65% -
Total Cost 3,535,162 4,214,942 4,071,513 3,847,070 3,573,239 3,188,619 3,273,920 5.24%
-
Net Worth 805,918 817,947 793,890 757,804 733,966 686,491 674,447 12.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 805,918 817,947 793,890 757,804 733,966 686,491 674,447 12.59%
NOSH 1,204,370 1,204,370 1,204,370 1,204,370 1,204,370 1,204,370 1,204,370 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.55% 3.57% 3.56% 3.17% 2.53% 2.19% 2.34% -
ROE 11.47% 19.06% 18.93% 16.62% 12.64% 10.42% 11.61% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 301.58 363.37 350.98 330.30 304.68 270.69 278.34 5.48%
EPS 7.69 12.96 12.50 10.47 7.71 5.94 6.50 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.66 0.63 0.61 0.57 0.56 12.68%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 301.21 362.92 350.54 329.89 304.39 270.69 278.34 5.40%
EPS 7.68 12.95 12.48 10.46 7.70 5.94 6.50 11.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6692 0.6791 0.6592 0.6292 0.6094 0.57 0.56 12.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.64 2.45 2.92 2.38 1.75 1.25 0.82 -
P/RPS 0.88 0.67 0.83 0.72 0.57 0.46 0.29 109.45%
P/EPS 34.34 18.90 23.37 22.73 22.70 21.05 12.61 94.89%
EY 2.91 5.29 4.28 4.40 4.41 4.75 7.93 -48.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 3.60 4.42 3.78 2.87 2.19 1.46 93.71%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 26/08/21 27/05/21 23/02/21 28/10/20 25/08/20 29/06/20 -
Price 2.57 2.70 2.50 2.84 2.22 1.35 1.28 -
P/RPS 0.85 0.74 0.71 0.86 0.73 0.50 0.46 50.52%
P/EPS 33.43 20.83 20.01 27.12 28.79 22.73 19.68 42.32%
EY 2.99 4.80 5.00 3.69 3.47 4.40 5.08 -29.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.97 3.79 4.51 3.64 2.37 2.29 41.10%

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