[AME] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 8.73%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 568,724 547,580 398,387 344,880 326,150 307,000 460,606 15.07%
PBT 154,406 45,340 68,905 56,885 52,590 44,112 81,139 53.50%
Tax -26,576 -15,176 -16,388 -17,053 -16,100 -13,616 -22,073 13.16%
NP 127,830 30,164 52,517 39,832 36,490 30,496 59,066 67.23%
-
NP to SH 103,792 24,340 48,560 36,909 33,946 28,856 54,617 53.36%
-
Tax Rate 17.21% 33.47% 23.78% 29.98% 30.61% 30.87% 27.20% -
Total Cost 440,894 517,416 345,870 305,048 289,660 276,504 401,540 6.42%
-
Net Worth 406,613 711,146 704,739 685,519 672,706 683,384 674,841 -28.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 6,833 - 16,016 - - - 17,084 -45.68%
Div Payout % 6.58% - 32.98% - - - 31.28% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 406,613 711,146 704,739 685,519 672,706 683,384 674,841 -28.64%
NOSH 640,672 640,672 640,672 640,672 640,672 427,115 427,115 31.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 22.48% 5.51% 13.18% 11.55% 11.19% 9.93% 12.82% -
ROE 25.53% 3.42% 6.89% 5.38% 5.05% 4.22% 8.09% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 166.44 85.47 62.18 53.83 50.91 71.88 107.84 33.51%
EPS 16.20 3.80 7.58 5.76 5.30 6.76 12.79 17.04%
DPS 2.00 0.00 2.50 0.00 0.00 0.00 4.00 -36.97%
NAPS 1.19 1.11 1.10 1.07 1.05 1.60 1.58 -17.20%
Adjusted Per Share Value based on latest NOSH - 640,672
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 89.07 85.76 62.40 54.01 51.08 48.08 72.14 15.07%
EPS 16.26 3.81 7.61 5.78 5.32 4.52 8.55 53.43%
DPS 1.07 0.00 2.51 0.00 0.00 0.00 2.68 -45.74%
NAPS 0.6368 1.1138 1.1038 1.0737 1.0536 1.0703 1.0569 -28.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.41 1.63 1.71 1.89 1.58 2.59 2.20 -
P/RPS 0.85 1.91 2.75 3.51 3.10 3.60 2.04 -44.18%
P/EPS 4.64 42.90 22.56 32.81 29.82 38.34 17.20 -58.21%
EY 21.54 2.33 4.43 3.05 3.35 2.61 5.81 139.35%
DY 1.42 0.00 1.46 0.00 0.00 0.00 1.82 -15.23%
P/NAPS 1.18 1.47 1.55 1.77 1.50 1.62 1.39 -10.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 1.32 1.53 1.65 1.70 1.85 2.78 2.30 -
P/RPS 0.79 1.79 2.65 3.16 3.63 3.87 2.13 -48.34%
P/EPS 4.35 40.27 21.77 29.51 34.92 41.15 17.99 -61.15%
EY 23.01 2.48 4.59 3.39 2.86 2.43 5.56 157.54%
DY 1.52 0.00 1.52 0.00 0.00 0.00 1.74 -8.61%
P/NAPS 1.11 1.38 1.50 1.59 1.76 1.74 1.46 -16.68%

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