[AME] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 27.06%
YoY- -34.92%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 326,150 307,000 460,606 396,388 351,224 218,896 380,346 -9.73%
PBT 52,590 44,112 81,139 64,546 48,682 26,480 88,675 -29.38%
Tax -16,100 -13,616 -22,073 -17,301 -11,536 -2,404 -20,031 -13.54%
NP 36,490 30,496 59,066 47,245 37,146 24,076 68,644 -34.35%
-
NP to SH 33,946 28,856 54,617 42,477 33,432 21,292 63,747 -34.27%
-
Tax Rate 30.61% 30.87% 27.20% 26.80% 23.70% 9.08% 22.59% -
Total Cost 289,660 276,504 401,540 349,142 314,078 194,820 311,702 -4.76%
-
Net Worth 672,706 683,384 674,841 653,486 636,401 640,672 632,130 4.23%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 17,084 - - - 12,813 -
Div Payout % - - 31.28% - - - 20.10% -
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 672,706 683,384 674,841 653,486 636,401 640,672 632,130 4.23%
NOSH 640,672 427,115 427,115 427,115 427,115 427,115 427,115 31.00%
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 11.19% 9.93% 12.82% 11.92% 10.58% 11.00% 18.05% -
ROE 5.05% 4.22% 8.09% 6.50% 5.25% 3.32% 10.08% -
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 50.91 71.88 107.84 92.81 82.23 51.25 89.05 -31.09%
EPS 5.30 6.76 12.79 9.95 7.82 5.00 16.72 -53.47%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.05 1.60 1.58 1.53 1.49 1.50 1.48 -20.43%
Adjusted Per Share Value based on latest NOSH - 427,115
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.91 47.92 71.89 61.87 54.82 34.17 59.37 -9.73%
EPS 5.30 4.50 8.52 6.63 5.22 3.32 9.95 -34.26%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 2.00 -
NAPS 1.05 1.0667 1.0533 1.02 0.9933 1.00 0.9867 4.22%
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 1.58 2.59 2.20 2.45 1.91 1.75 1.23 -
P/RPS 3.10 3.60 2.04 2.64 2.32 3.41 1.38 71.43%
P/EPS 29.82 38.34 17.20 24.64 24.40 35.10 8.24 135.53%
EY 3.35 2.61 5.81 4.06 4.10 2.85 12.13 -57.55%
DY 0.00 0.00 1.82 0.00 0.00 0.00 2.44 -
P/NAPS 1.50 1.62 1.39 1.60 1.28 1.17 0.83 48.31%
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 25/11/21 26/08/21 27/05/21 25/02/21 25/11/20 26/08/20 25/06/20 -
Price 1.85 2.78 2.30 2.20 2.28 1.82 1.69 -
P/RPS 3.63 3.87 2.13 2.37 2.77 3.55 1.90 53.90%
P/EPS 34.92 41.15 17.99 22.12 29.13 36.51 11.32 111.76%
EY 2.86 2.43 5.56 4.52 3.43 2.74 8.83 -52.80%
DY 0.00 0.00 1.74 0.00 0.00 0.00 1.78 -
P/NAPS 1.76 1.74 1.46 1.44 1.53 1.21 1.14 33.54%

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