[AME] QoQ Cumulative 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- 63.09%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 284,362 136,895 398,387 258,660 163,075 76,750 460,606 -27.47%
PBT 77,203 11,335 68,905 42,664 26,295 11,028 81,139 -3.25%
Tax -13,288 -3,794 -16,388 -12,790 -8,050 -3,404 -22,073 -28.68%
NP 63,915 7,541 52,517 29,874 18,245 7,624 59,066 5.39%
-
NP to SH 51,896 6,085 48,560 27,682 16,973 7,214 54,617 -3.34%
-
Tax Rate 17.21% 33.47% 23.78% 29.98% 30.61% 30.87% 27.20% -
Total Cost 220,447 129,354 345,870 228,786 144,830 69,126 401,540 -32.92%
-
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 3,416 - 16,016 - - - 17,084 -65.77%
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 12.76% 0.86% 6.89% 4.04% 2.52% 1.06% 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 83.22 21.37 62.18 40.37 25.45 17.97 107.84 -15.85%
EPS 8.10 0.95 7.58 4.32 2.65 1.69 12.79 -26.23%
DPS 1.00 0.00 2.50 0.00 0.00 0.00 4.00 -60.28%
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 44.38 21.37 62.18 40.37 25.45 11.98 71.89 -27.47%
EPS 8.10 0.95 7.58 4.32 2.65 1.13 8.52 -3.31%
DPS 0.53 0.00 2.50 0.00 0.00 0.00 2.67 -65.93%
NAPS 0.6347 1.11 1.10 1.07 1.05 1.0667 1.0533 -28.63%
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 1.69 7.63 2.75 4.68 6.21 14.41 2.04 -11.78%
P/EPS 9.28 171.62 22.56 43.74 59.64 153.34 17.20 -33.70%
EY 10.77 0.58 4.43 2.29 1.68 0.65 5.81 50.84%
DY 0.71 0.00 1.46 0.00 0.00 0.00 1.82 -46.57%
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 1.59 7.16 2.65 4.21 7.27 15.47 2.13 -17.69%
P/EPS 8.69 161.09 21.77 39.34 69.83 164.59 17.99 -38.40%
EY 11.51 0.62 4.59 2.54 1.43 0.61 5.56 62.35%
DY 0.76 0.00 1.52 0.00 0.00 0.00 1.74 -42.40%
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