[AME] QoQ TTM Result on 30-Jun-2023 [#1]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 16.6%
YoY- 154.48%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 716,876 790,461 748,599 662,731 577,116 558,437 519,674 23.89%
PBT 158,180 192,842 175,328 203,750 175,788 124,048 119,813 20.32%
Tax -32,165 -40,146 -37,164 -37,022 -31,574 -23,565 -21,626 30.26%
NP 126,015 152,696 138,164 166,728 144,214 100,483 98,187 18.08%
-
NP to SH 93,102 109,362 96,723 120,702 103,518 82,052 83,483 7.53%
-
Tax Rate 20.33% 20.82% 21.20% 18.17% 17.96% 19.00% 18.05% -
Total Cost 590,861 637,765 610,435 496,003 432,902 457,954 421,487 25.23%
-
Net Worth 875,557 862,775 837,211 837,211 811,648 767,876 406,613 66.67%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 38,345 31,954 31,954 22,589 22,589 19,433 19,433 57.25%
Div Payout % 41.19% 29.22% 33.04% 18.72% 21.82% 23.68% 23.28% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 875,557 862,775 837,211 837,211 811,648 767,876 406,613 66.67%
NOSH 640,672 640,672 640,672 640,672 640,672 640,672 640,672 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 17.58% 19.32% 18.46% 25.16% 24.99% 17.99% 18.89% -
ROE 10.63% 12.68% 11.55% 14.42% 12.75% 10.69% 20.53% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 112.17 123.68 117.13 103.70 90.30 87.27 152.09 -18.35%
EPS 14.57 17.11 15.13 18.89 16.20 12.82 24.43 -29.12%
DPS 6.00 5.00 5.00 3.53 3.53 3.04 5.69 3.59%
NAPS 1.37 1.35 1.31 1.31 1.27 1.20 1.19 9.83%
Adjusted Per Share Value based on latest NOSH - 640,672
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 112.28 123.80 117.25 103.80 90.39 87.46 81.39 23.89%
EPS 14.58 17.13 15.15 18.90 16.21 12.85 13.08 7.49%
DPS 6.01 5.00 5.00 3.54 3.54 3.04 3.04 57.45%
NAPS 1.3713 1.3513 1.3112 1.3112 1.2712 1.2026 0.6368 66.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.76 1.67 1.49 1.32 1.33 1.24 1.41 -
P/RPS 1.57 1.35 1.27 1.27 1.47 1.42 0.93 41.73%
P/EPS 12.08 9.76 9.85 6.99 8.21 9.67 5.77 63.58%
EY 8.28 10.25 10.16 14.31 12.18 10.34 17.33 -38.85%
DY 3.41 2.99 3.36 2.68 2.66 2.45 4.03 -10.53%
P/NAPS 1.28 1.24 1.14 1.01 1.05 1.03 1.18 5.56%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 23/11/23 24/08/23 26/05/23 24/02/23 29/11/22 -
Price 1.71 1.67 1.58 1.41 1.39 1.28 1.32 -
P/RPS 1.52 1.35 1.35 1.36 1.54 1.47 0.87 45.01%
P/EPS 11.74 9.76 10.44 7.47 8.58 9.98 5.40 67.74%
EY 8.52 10.25 9.58 13.39 11.65 10.02 18.51 -40.35%
DY 3.51 2.99 3.16 2.51 2.54 2.37 4.31 -12.78%
P/NAPS 1.25 1.24 1.21 1.08 1.09 1.07 1.11 8.23%

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