[AME] QoQ 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- 32.91%
YoY- 2.08%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
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 86,325 76,750 163,315 121,679 120,888 54,724 98,092 -8.15%
PBT 15,267 11,028 32,729 24,069 17,721 6,620 20,145 -16.86%
Tax -4,646 -3,404 -9,097 -7,208 -5,167 -601 -4,340 4.64%
NP 10,621 7,624 23,632 16,861 12,554 6,019 15,805 -23.26%
-
NP to SH 9,759 7,214 22,759 15,142 11,393 5,323 14,795 -24.20%
-
Tax Rate 30.43% 30.87% 27.79% 29.95% 29.16% 9.08% 21.54% -
Total Cost 75,704 69,126 139,683 104,818 108,334 48,705 82,287 -5.40%
-
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 % - - 75.07% - - - 86.61% -
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 12.30% 9.93% 14.47% 13.86% 10.38% 11.00% 16.11% -
ROE 1.45% 1.06% 3.37% 2.32% 1.79% 0.83% 2.34% -
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 13.47 17.97 38.24 28.49 28.30 12.81 22.97 -29.91%
EPS 1.52 1.69 5.33 3.55 2.67 1.25 3.46 -42.18%
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 13.52 12.02 25.58 19.06 18.93 8.57 15.36 -8.14%
EPS 1.53 1.13 3.56 2.37 1.78 0.83 2.32 -24.21%
DPS 0.00 0.00 2.68 0.00 0.00 0.00 2.01 -
NAPS 1.0536 1.0703 1.0569 1.0235 0.9967 1.0034 0.99 4.23%
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 11.73 14.41 5.75 8.60 6.75 13.66 5.36 68.48%
P/EPS 103.73 153.34 41.29 69.11 71.60 140.42 35.51 104.21%
EY 0.96 0.65 2.42 1.45 1.40 0.71 2.82 -51.21%
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 13.73 15.47 6.02 7.72 8.06 14.20 7.36 51.48%
P/EPS 121.45 164.59 43.16 62.06 85.48 146.04 48.79 83.57%
EY 0.82 0.61 2.32 1.61 1.17 0.68 2.05 -45.68%
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