[AME] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 76.01%
YoY- 52.14%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 662,731 577,116 558,437 519,674 458,532 398,387 421,975 35.22%
PBT 203,750 175,788 124,048 119,813 69,212 68,905 75,393 94.37%
Tax -37,022 -31,574 -23,565 -21,626 -16,778 -16,388 -21,887 42.10%
NP 166,728 144,214 100,483 98,187 52,434 52,517 53,506 113.78%
-
NP to SH 120,702 103,518 82,052 83,483 47,431 48,560 50,441 79.19%
-
Tax Rate 18.17% 17.96% 19.00% 18.05% 24.24% 23.78% 29.03% -
Total Cost 496,003 432,902 457,954 421,487 406,098 345,870 368,469 21.98%
-
Net Worth 837,211 811,648 767,876 406,613 711,146 704,739 685,519 14.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 22,589 22,589 19,433 19,433 16,016 16,016 17,084 20.52%
Div Payout % 18.72% 21.82% 23.68% 23.28% 33.77% 32.98% 33.87% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 837,211 811,648 767,876 406,613 711,146 704,739 685,519 14.29%
NOSH 640,672 640,672 640,672 640,672 640,672 640,672 640,672 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 25.16% 24.99% 17.99% 18.89% 11.44% 13.18% 12.68% -
ROE 14.42% 12.75% 10.69% 20.53% 6.67% 6.89% 7.36% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 103.70 90.30 87.27 152.09 71.57 62.18 65.86 35.45%
EPS 18.89 16.20 12.82 24.43 7.40 7.58 7.87 79.55%
DPS 3.53 3.53 3.04 5.69 2.50 2.50 2.67 20.52%
NAPS 1.31 1.27 1.20 1.19 1.11 1.10 1.07 14.48%
Adjusted Per Share Value based on latest NOSH - 640,672
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 103.80 90.39 87.46 81.39 71.82 62.40 66.09 35.22%
EPS 18.90 16.21 12.85 13.08 7.43 7.61 7.90 79.16%
DPS 3.54 3.54 3.04 3.04 2.51 2.51 2.68 20.44%
NAPS 1.3112 1.2712 1.2026 0.6368 1.1138 1.1038 1.0737 14.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.32 1.33 1.24 1.41 1.63 1.71 1.89 -
P/RPS 1.27 1.47 1.42 0.93 2.28 2.75 2.87 -42.01%
P/EPS 6.99 8.21 9.67 5.77 22.02 22.56 24.01 -56.17%
EY 14.31 12.18 10.34 17.33 4.54 4.43 4.17 128.02%
DY 2.68 2.66 2.45 4.03 1.53 1.46 1.41 53.62%
P/NAPS 1.01 1.05 1.03 1.18 1.47 1.55 1.77 -31.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 26/05/23 24/02/23 29/11/22 26/08/22 26/05/22 24/02/22 -
Price 1.41 1.39 1.28 1.32 1.53 1.65 1.70 -
P/RPS 1.36 1.54 1.47 0.87 2.14 2.65 2.58 -34.82%
P/EPS 7.47 8.58 9.98 5.40 20.67 21.77 21.59 -50.81%
EY 13.39 11.65 10.02 18.51 4.84 4.59 4.63 103.38%
DY 2.51 2.54 2.37 4.31 1.63 1.52 1.57 36.84%
P/NAPS 1.08 1.09 1.07 1.11 1.38 1.50 1.59 -22.78%

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