[AHB] YoY Quarter Result on 2022-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Revenue 1,231 1,304 2,303 3,012 3,993 4,831 3,204 -13.68% YoY % -5.60% -43.38% -23.54% -24.57% -17.35% 50.78% - Horiz. % 38.42% 40.70% 71.88% 94.01% 124.63% 150.78% 100.00%
PBT -3,696 -2,348 -877 -543 308 506 349 - YoY % -57.41% -167.73% -61.51% -276.30% -39.13% 44.99% - Horiz. % -1,059.03% -672.78% -251.29% -155.59% 88.25% 144.99% 100.00%
Tax 0 0 0 0 0 -2 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP -3,696 -2,348 -877 -543 308 504 349 - YoY % -57.41% -167.73% -61.51% -276.30% -38.89% 44.41% - Horiz. % -1,059.03% -672.78% -251.29% -155.59% 88.25% 144.41% 100.00%
NP to SH -3,696 -2,348 -877 -543 308 504 349 - YoY % -57.41% -167.73% -61.51% -276.30% -38.89% 44.41% - Horiz. % -1,059.03% -672.78% -251.29% -155.59% 88.25% 144.41% 100.00%
Tax Rate - % - % - % - % - % 0.40 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 4,927 3,652 3,180 3,555 3,685 4,327 2,855 8.76% YoY % 34.91% 14.84% -10.55% -3.53% -14.84% 51.56% - Horiz. % 172.57% 127.92% 111.38% 124.52% 129.07% 151.56% 100.00%
Net Worth 25,722 34,124 29,121 27,465 37,320 143,640 29,665 -2.17% YoY % -24.62% 17.18% 6.03% -26.41% -74.02% 384.21% - Horiz. % 86.71% 115.03% 98.17% 92.59% 125.81% 484.21% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Net Worth 25,722 34,124 29,121 27,465 37,320 143,640 29,665 -2.17% YoY % -24.62% 17.18% 6.03% -26.41% -74.02% 384.21% - Horiz. % 86.71% 115.03% 98.17% 92.59% 125.81% 484.21% 100.00%
NOSH 378,269 321,933 260,015 167,473 176,039 157,500 158,636 14.30% YoY % 17.50% 23.81% 55.26% -4.87% 11.77% -0.72% - Horiz. % 238.45% 202.94% 163.91% 105.57% 110.97% 99.28% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
NP Margin -300.24 % -180.06 % -38.08 % -18.03 % 7.71 % 10.43 % 10.89 % - YoY % -66.74% -372.85% -111.20% -333.85% -26.08% -4.22% - Horiz. % -2,757.02% -1,653.44% -349.68% -165.56% 70.80% 95.78% 100.00%
ROE -14.37 % -6.88 % -3.01 % -1.98 % 0.83 % 0.35 % 1.18 % - YoY % -108.87% -128.57% -52.02% -338.55% 137.14% -70.34% - Horiz. % -1,217.80% -583.05% -255.08% -167.80% 70.34% 29.66% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
RPS 0.33 0.41 0.89 1.80 2.27 3.07 2.02 -24.32% YoY % -19.51% -53.93% -50.56% -20.70% -26.06% 51.98% - Horiz. % 16.34% 20.30% 44.06% 89.11% 112.38% 151.98% 100.00%
EPS -0.98 -0.73 -0.34 -0.32 0.17 0.32 0.22 - YoY % -34.25% -114.71% -6.25% -288.24% -46.87% 45.45% - Horiz. % -445.45% -331.82% -154.55% -145.45% 77.27% 145.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0680 0.1060 0.1120 0.1640 0.2120 0.9120 0.1870 -14.41% YoY % -35.85% -5.36% -31.71% -22.64% -76.75% 387.70% - Horiz. % 36.36% 56.68% 59.89% 87.70% 113.37% 487.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 714,108 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
RPS 0.17 0.18 0.32 0.42 0.56 0.68 0.45 -13.91% YoY % -5.56% -43.75% -23.81% -25.00% -17.65% 51.11% - Horiz. % 37.78% 40.00% 71.11% 93.33% 124.44% 151.11% 100.00%
EPS -0.52 -0.33 -0.12 -0.08 0.04 0.07 0.05 - YoY % -57.58% -175.00% -50.00% -300.00% -42.86% 40.00% - Horiz. % -1,040.00% -660.00% -240.00% -160.00% 80.00% 140.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0360 0.0478 0.0408 0.0385 0.0523 0.2011 0.0415 -2.16% YoY % -24.69% 17.16% 5.97% -26.39% -73.99% 384.58% - Horiz. % 86.75% 115.18% 98.31% 92.77% 126.02% 484.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/09/17 30/09/16 -
Price 0.1050 0.1900 0.1550 0.0550 0.1500 0.3150 0.1850 -
P/RPS 32.27 46.91 17.50 3.06 6.61 10.27 9.16 21.37% YoY % -31.21% 168.06% 471.90% -53.71% -35.64% 12.12% - Horiz. % 352.29% 512.12% 191.05% 33.41% 72.16% 112.12% 100.00%
P/EPS -10.75 -26.05 -45.95 -16.96 85.73 98.44 84.09 - YoY % 58.73% 43.31% -170.93% -119.78% -12.91% 17.07% - Horiz. % -12.78% -30.98% -54.64% -20.17% 101.95% 117.07% 100.00%
EY -9.31 -3.84 -2.18 -5.90 1.17 1.02 1.19 - YoY % -142.45% -76.15% 63.05% -604.27% 14.71% -14.29% - Horiz. % -782.35% -322.69% -183.19% -495.80% 98.32% 85.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.54 1.79 1.38 0.34 0.71 0.35 0.99 7.03% YoY % -13.97% 29.71% 305.88% -52.11% 102.86% -64.65% - Horiz. % 155.56% 180.81% 139.39% 34.34% 71.72% 35.35% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 30/09/16 CAGR
Date - - - 24/06/20 27/05/19 28/11/17 29/11/16 -
Price 0.1650 0.1800 0.1250 0.0750 0.1450 0.3000 0.1850 -
P/RPS 50.70 44.44 14.11 4.17 6.39 9.78 9.16 30.11% YoY % 14.09% 214.95% 238.37% -34.74% -34.66% 6.77% - Horiz. % 553.49% 485.15% 154.04% 45.52% 69.76% 106.77% 100.00%
P/EPS -16.89 -24.68 -37.06 -23.13 82.88 93.75 84.09 - YoY % 31.56% 33.41% -60.22% -127.91% -11.59% 11.49% - Horiz. % -20.09% -29.35% -44.07% -27.51% 98.56% 111.49% 100.00%
EY -5.92 -4.05 -2.70 -4.32 1.21 1.07 1.19 - YoY % -46.17% -50.00% 37.50% -457.02% 13.08% -10.08% - Horiz. % -497.48% -340.34% -226.89% -363.03% 101.68% 89.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.43 1.70 1.12 0.46 0.68 0.33 0.99 14.81% YoY % 42.94% 51.79% 143.48% -32.35% 106.06% -66.67% - Horiz. % 245.45% 171.72% 113.13% 46.46% 68.69% 33.33% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AHB FY2022Q2 Report.pdf 
