[AME] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 28.58%
YoY- -14.32%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 344,880 326,150 307,000 460,606 396,388 351,224 218,896 35.28%
PBT 56,885 52,590 44,112 81,139 64,546 48,682 26,480 66.25%
Tax -17,053 -16,100 -13,616 -22,073 -17,301 -11,536 -2,404 267.86%
NP 39,832 36,490 30,496 59,066 47,245 37,146 24,076 39.75%
-
NP to SH 36,909 33,946 28,856 54,617 42,477 33,432 21,292 44.15%
-
Tax Rate 29.98% 30.61% 30.87% 27.20% 26.80% 23.70% 9.08% -
Total Cost 305,048 289,660 276,504 401,540 349,142 314,078 194,820 34.73%
-
Net Worth 685,519 672,706 683,384 674,841 653,486 636,401 640,672 4.60%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 17,084 - - - -
Div Payout % - - - 31.28% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 685,519 672,706 683,384 674,841 653,486 636,401 640,672 4.60%
NOSH 640,672 640,672 427,115 427,115 427,115 427,115 427,115 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.55% 11.19% 9.93% 12.82% 11.92% 10.58% 11.00% -
ROE 5.38% 5.05% 4.22% 8.09% 6.50% 5.25% 3.32% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.83 50.91 71.88 107.84 92.81 82.23 51.25 3.31%
EPS 5.76 5.30 6.76 12.79 9.95 7.82 5.00 9.86%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.60 1.58 1.53 1.49 1.50 -20.11%
Adjusted Per Share Value based on latest NOSH - 427,115
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 54.01 51.08 48.08 72.14 62.08 55.01 34.28 35.28%
EPS 5.78 5.32 4.52 8.55 6.65 5.24 3.33 44.28%
DPS 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
NAPS 1.0737 1.0536 1.0703 1.0569 1.0235 0.9967 1.0034 4.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.89 1.58 2.59 2.20 2.45 1.91 1.75 -
P/RPS 3.51 3.10 3.60 2.04 2.64 2.32 3.41 1.94%
P/EPS 32.81 29.82 38.34 17.20 24.64 24.40 35.10 -4.38%
EY 3.05 3.35 2.61 5.81 4.06 4.10 2.85 4.61%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.77 1.50 1.62 1.39 1.60 1.28 1.17 31.68%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 25/11/20 26/08/20 -
Price 1.70 1.85 2.78 2.30 2.20 2.28 1.82 -
P/RPS 3.16 3.63 3.87 2.13 2.37 2.77 3.55 -7.44%
P/EPS 29.51 34.92 41.15 17.99 22.12 29.13 36.51 -13.19%
EY 3.39 2.86 2.43 5.56 4.52 3.43 2.74 15.20%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.59 1.76 1.74 1.46 1.44 1.53 1.21 19.91%

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