Highlights

[AEM] YoY Quarter Result on 2020-09-30 [#3]

Stock [AEM]: AE MULTI HOLDINGS BHD
Announcement Date 20-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     69.53%    YoY -     -3,433.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 19,373 16,148 15,253 15,129 13,499 11,229 9,696 12.22%
  YoY % 19.97% 5.87% 0.82% 12.07% 20.22% 15.81% -
  Horiz. % 199.80% 166.54% 157.31% 156.03% 139.22% 115.81% 100.00%
PBT -500 16 159 224 131 492 530 -
  YoY % -3,225.00% -89.94% -29.02% 70.99% -73.37% -7.17% -
  Horiz. % -94.34% 3.02% 30.00% 42.26% 24.72% 92.83% 100.00%
Tax 0 -1 -100 -31 -104 0 -16 -
  YoY % 0.00% 99.00% -222.58% 70.19% 0.00% 0.00% -
  Horiz. % -0.00% 6.25% 625.00% 193.75% 650.00% -0.00% 100.00%
NP -500 15 59 193 27 492 514 -
  YoY % -3,433.33% -74.58% -69.43% 614.81% -94.51% -4.28% -
  Horiz. % -97.28% 2.92% 11.48% 37.55% 5.25% 95.72% 100.00%
NP to SH -500 15 59 193 27 492 514 -
  YoY % -3,433.33% -74.58% -69.43% 614.81% -94.51% -4.28% -
  Horiz. % -97.28% 2.92% 11.48% 37.55% 5.25% 95.72% 100.00%
Tax Rate - % 6.25 % 62.89 % 13.84 % 79.39 % - % 3.02 % -
  YoY % 0.00% -90.06% 354.41% -82.57% 0.00% 0.00% -
  Horiz. % 0.00% 206.95% 2,082.45% 458.28% 2,628.81% 0.00% 100.00%
Total Cost 19,873 16,133 15,194 14,936 13,472 10,737 9,182 13.72%
  YoY % 23.18% 6.18% 1.73% 10.87% 25.47% 16.94% -
  Horiz. % 216.43% 175.70% 165.48% 162.67% 146.72% 116.94% 100.00%
Net Worth 54,500 61,884 56,886 55,350 51,300 38,266 24,748 14.05%
  YoY % -11.93% 8.79% 2.78% 7.90% 34.06% 54.62% -
  Horiz. % 220.22% 250.06% 229.86% 223.65% 207.29% 154.62% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 54,500 61,884 56,886 55,350 51,300 38,266 24,748 14.05%
  YoY % -11.93% 8.79% 2.78% 7.90% 34.06% 54.62% -
  Horiz. % 220.22% 250.06% 229.86% 223.65% 207.29% 154.62% 100.00%
NOSH 363,334 309,422 299,404 276,752 270,000 182,222 95,185 24.99%
  YoY % 17.42% 3.35% 8.19% 2.50% 48.17% 91.44% -
  Horiz. % 381.71% 325.07% 314.55% 290.75% 283.66% 191.44% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -2.58 % 0.09 % 0.39 % 1.28 % 0.20 % 4.38 % 5.30 % -
  YoY % -2,966.67% -76.92% -69.53% 540.00% -95.43% -17.36% -
  Horiz. % -48.68% 1.70% 7.36% 24.15% 3.77% 82.64% 100.00%
ROE -0.92 % 0.02 % 0.10 % 0.35 % 0.05 % 1.29 % 2.08 % -
  YoY % -4,700.00% -80.00% -71.43% 600.00% -96.12% -37.98% -
  Horiz. % -44.23% 0.96% 4.81% 16.83% 2.40% 62.02% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.33 5.22 5.09 5.47 5.00 6.16 10.19 -10.23%
  YoY % 2.11% 2.55% -6.95% 9.40% -18.83% -39.55% -
  Horiz. % 52.31% 51.23% 49.95% 53.68% 49.07% 60.45% 100.00%
EPS -0.14 0.00 0.02 0.07 0.01 0.27 0.54 -
  YoY % 0.00% 0.00% -71.43% 600.00% -96.30% -50.00% -
  Horiz. % -25.93% 0.00% 3.70% 12.96% 1.85% 50.00% 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 0.1500 0.2000 0.1900 0.2000 0.1900 0.2100 0.2600 -8.75%
  YoY % -25.00% 5.26% -5.00% 5.26% -9.52% -19.23% -
  Horiz. % 57.69% 76.92% 73.08% 76.92% 73.08% 80.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 428,147
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.52 3.77 3.56 3.53 3.15 2.62 2.26 12.23%
  YoY % 19.89% 5.90% 0.85% 12.06% 20.23% 15.93% -
  Horiz. % 200.00% 166.81% 157.52% 156.19% 139.38% 115.93% 100.00%
EPS -0.12 0.00 0.01 0.05 0.01 0.11 0.12 -
  YoY % 0.00% 0.00% -80.00% 400.00% -90.91% -8.33% -
  Horiz. % -100.00% 0.00% 8.33% 41.67% 8.33% 91.67% 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 0.1273 0.1445 0.1329 0.1293 0.1198 0.0894 0.0578 14.05%
  YoY % -11.90% 8.73% 2.78% 7.93% 34.00% 54.67% -
  Horiz. % 220.24% 250.00% 229.93% 223.70% 207.27% 154.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.1850 0.1050 0.1250 0.1650 0.1500 0.1200 0.2200 -
P/RPS 3.47 2.01 2.45 3.02 3.00 1.95 2.16 8.21%
  YoY % 72.64% -17.96% -18.87% 0.67% 53.85% -9.72% -
  Horiz. % 160.65% 93.06% 113.43% 139.81% 138.89% 90.28% 100.00%
P/EPS -134.43 2,165.95 634.33 236.60 1,500.00 44.44 40.74 -
  YoY % -106.21% 241.45% 168.10% -84.23% 3,275.34% 9.08% -
  Horiz. % -329.97% 5,316.52% 1,557.02% 580.76% 3,681.89% 109.08% 100.00%
EY -0.74 0.05 0.16 0.42 0.07 2.25 2.45 -
  YoY % -1,580.00% -68.75% -61.90% 500.00% -96.89% -8.16% -
  Horiz. % -30.20% 2.04% 6.53% 17.14% 2.86% 91.84% 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 1.23 0.53 0.66 0.83 0.79 0.57 0.85 6.35%
  YoY % 132.08% -19.70% -20.48% 5.06% 38.60% -32.94% -
  Horiz. % 144.71% 62.35% 77.65% 97.65% 92.94% 67.06% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 27/11/19 26/11/18 27/11/17 25/11/16 26/11/15 28/11/14 -
Price 0.1700 0.0950 0.1250 0.1600 0.1550 0.1200 0.1650 -
P/RPS 3.19 1.82 2.45 2.93 3.10 1.95 1.62 11.94%
  YoY % 75.27% -25.71% -16.38% -5.48% 58.97% 20.37% -
  Horiz. % 196.91% 112.35% 151.23% 180.86% 191.36% 120.37% 100.00%
P/EPS -123.53 1,959.67 634.33 229.43 1,550.00 44.44 30.56 -
  YoY % -106.30% 208.94% 176.48% -85.20% 3,387.85% 45.42% -
  Horiz. % -404.22% 6,412.53% 2,075.69% 750.75% 5,071.99% 145.42% 100.00%
EY -0.81 0.05 0.16 0.44 0.06 2.25 3.27 -
  YoY % -1,720.00% -68.75% -63.64% 633.33% -97.33% -31.19% -
  Horiz. % -24.77% 1.53% 4.89% 13.46% 1.83% 68.81% 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 1.13 0.48 0.66 0.80 0.82 0.57 0.63 10.22%
  YoY % 135.42% -27.27% -17.50% -2.44% 43.86% -9.52% -
  Horiz. % 179.37% 76.19% 104.76% 126.98% 130.16% 90.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS