[AEMULUS] YoY TTM Result on 31-Dec-2018 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -0.15%
YoY- -33.43%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 68,183 26,450 25,455 35,255 43,913 24,876 24,233 18.79%
PBT 14,265 238 -6,171 5,346 7,948 -197 4,001 23.57%
Tax -797 -347 -53 -57 -3 -31 -85 45.16%
NP 13,468 -109 -6,224 5,289 7,945 -228 3,916 22.83%
-
NP to SH 13,468 -109 -6,224 5,289 7,945 -228 3,916 22.83%
-
Tax Rate 5.59% 145.80% - 1.07% 0.04% - 2.12% -
Total Cost 54,715 26,559 31,679 29,966 35,968 25,104 20,317 17.93%
-
Net Worth 229,938 104,717 71,364 76,809 74,604 65,827 65,511 23.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 1,097 - - - -
Div Payout % - - - 20.74% - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 229,938 104,717 71,364 76,809 74,604 65,827 65,511 23.25%
NOSH 667,464 604,623 549,476 548,899 438,850 438,850 436,744 7.31%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 19.75% -0.41% -24.45% 15.00% 18.09% -0.92% 16.16% -
ROE 5.86% -0.10% -8.72% 6.89% 10.65% -0.35% 5.98% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 10.97 4.80 4.64 6.43 10.01 5.67 5.55 12.01%
EPS 2.17 -0.02 -1.13 0.96 1.81 -0.05 0.90 15.78%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.37 0.19 0.13 0.14 0.17 0.15 0.15 16.22%
Adjusted Per Share Value based on latest NOSH - 548,899
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 10.18 3.95 3.80 5.26 6.55 3.71 3.62 18.78%
EPS 2.01 -0.02 -0.93 0.79 1.19 -0.03 0.58 22.99%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.3431 0.1563 0.1065 0.1146 0.1113 0.0982 0.0978 23.24%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.22 0.605 0.225 0.22 0.655 0.21 0.51 -
P/RPS 11.12 12.61 4.85 3.42 6.55 3.70 9.19 3.22%
P/EPS 56.29 -3,059.12 -19.85 22.82 36.18 -404.20 56.88 -0.17%
EY 1.78 -0.03 -5.04 4.38 2.76 -0.25 1.76 0.18%
DY 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 3.30 3.18 1.73 1.57 3.85 1.40 3.40 -0.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 08/02/22 08/02/21 20/02/20 22/02/19 08/02/18 23/02/17 - -
Price 0.985 0.83 0.185 0.26 0.57 0.32 0.00 -
P/RPS 8.98 17.29 3.99 4.05 5.70 5.65 0.00 -
P/EPS 45.45 -4,196.81 -16.32 26.97 31.48 -615.93 0.00 -
EY 2.20 -0.02 -6.13 3.71 3.18 -0.16 0.00 -
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 2.66 4.37 1.42 1.86 3.35 2.13 0.00 -

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