[AME] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -86.79%
YoY- 35.53%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 398,387 258,660 163,075 76,750 460,606 297,291 175,612 72.73%
PBT 68,905 42,664 26,295 11,028 81,139 48,410 24,341 100.23%
Tax -16,388 -12,790 -8,050 -3,404 -22,073 -12,976 -5,768 100.72%
NP 52,517 29,874 18,245 7,624 59,066 35,434 18,573 100.08%
-
NP to SH 48,560 27,682 16,973 7,214 54,617 31,858 16,716 103.72%
-
Tax Rate 23.78% 29.98% 30.61% 30.87% 27.20% 26.80% 23.70% -
Total Cost 345,870 228,786 144,830 69,126 401,540 261,857 157,039 69.36%
-
Net Worth 704,739 685,519 672,706 683,384 674,841 653,486 636,401 7.04%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 16,016 - - - 17,084 - - -
Div Payout % 32.98% - - - 31.28% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 704,739 685,519 672,706 683,384 674,841 653,486 636,401 7.04%
NOSH 640,672 640,672 640,672 427,115 427,115 427,115 427,115 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.18% 11.55% 11.19% 9.93% 12.82% 11.92% 10.58% -
ROE 6.89% 4.04% 2.52% 1.06% 8.09% 4.88% 2.63% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 62.18 40.37 25.45 17.97 107.84 69.60 41.12 31.77%
EPS 7.58 4.32 2.65 1.69 12.79 7.46 3.91 55.53%
DPS 2.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.10 1.07 1.05 1.60 1.58 1.53 1.49 -18.33%
Adjusted Per Share Value based on latest NOSH - 427,115
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 62.40 40.51 25.54 12.02 72.14 46.56 27.50 72.76%
EPS 7.61 4.34 2.66 1.13 8.55 4.99 2.62 103.70%
DPS 2.51 0.00 0.00 0.00 2.68 0.00 0.00 -
NAPS 1.1038 1.0737 1.0536 1.0703 1.0569 1.0235 0.9967 7.04%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.71 1.89 1.58 2.59 2.20 2.45 1.91 -
P/RPS 2.75 4.68 6.21 14.41 2.04 3.52 4.65 -29.56%
P/EPS 22.56 43.74 59.64 153.34 17.20 32.85 48.80 -40.24%
EY 4.43 2.29 1.68 0.65 5.81 3.04 2.05 67.22%
DY 1.46 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 1.55 1.77 1.50 1.62 1.39 1.60 1.28 13.62%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 25/11/20 -
Price 1.65 1.70 1.85 2.78 2.30 2.20 2.28 -
P/RPS 2.65 4.21 7.27 15.47 2.13 3.16 5.55 -38.93%
P/EPS 21.77 39.34 69.83 164.59 17.99 29.50 58.26 -48.15%
EY 4.59 2.54 1.43 0.61 5.56 3.39 1.72 92.50%
DY 1.52 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.50 1.59 1.76 1.74 1.46 1.44 1.53 -1.31%

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