[AME] QoQ TTM Result on 30-Sep-2023 [#2]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -19.87%
YoY- 15.86%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 636,746 716,876 790,461 748,599 662,731 577,116 558,437 9.15%
PBT 145,433 158,180 192,842 175,328 203,750 175,788 124,048 11.19%
Tax -29,047 -32,165 -40,146 -37,164 -37,022 -31,574 -23,565 14.97%
NP 116,386 126,015 152,696 138,164 166,728 144,214 100,483 10.30%
-
NP to SH 84,556 93,102 109,362 96,723 120,702 103,518 82,052 2.02%
-
Tax Rate 19.97% 20.33% 20.82% 21.20% 18.17% 17.96% 19.00% -
Total Cost 520,360 590,861 637,765 610,435 496,003 432,902 457,954 8.89%
-
Net Worth 888,339 875,557 862,775 837,211 837,211 811,648 767,876 10.21%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 38,345 38,345 31,954 31,954 22,589 22,589 19,433 57.38%
Div Payout % 45.35% 41.19% 29.22% 33.04% 18.72% 21.82% 23.68% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 888,339 875,557 862,775 837,211 837,211 811,648 767,876 10.21%
NOSH 640,672 640,672 640,672 640,672 640,672 640,672 640,672 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 18.28% 17.58% 19.32% 18.46% 25.16% 24.99% 17.99% -
ROE 9.52% 10.63% 12.68% 11.55% 14.42% 12.75% 10.69% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 99.63 112.17 123.68 117.13 103.70 90.30 87.27 9.24%
EPS 13.23 14.57 17.11 15.13 18.89 16.20 12.82 2.12%
DPS 6.00 6.00 5.00 5.00 3.53 3.53 3.04 57.40%
NAPS 1.39 1.37 1.35 1.31 1.31 1.27 1.20 10.30%
Adjusted Per Share Value based on latest NOSH - 640,672
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 99.73 112.28 123.80 117.25 103.80 90.39 87.46 9.15%
EPS 13.24 14.58 17.13 15.15 18.90 16.21 12.85 2.01%
DPS 6.01 6.01 5.00 5.00 3.54 3.54 3.04 57.58%
NAPS 1.3913 1.3713 1.3513 1.3112 1.3112 1.2712 1.2026 10.21%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.61 1.76 1.67 1.49 1.32 1.33 1.24 -
P/RPS 1.62 1.57 1.35 1.27 1.27 1.47 1.42 9.19%
P/EPS 12.17 12.08 9.76 9.85 6.99 8.21 9.67 16.58%
EY 8.22 8.28 10.25 10.16 14.31 12.18 10.34 -14.19%
DY 3.73 3.41 2.99 3.36 2.68 2.66 2.45 32.37%
P/NAPS 1.16 1.28 1.24 1.14 1.01 1.05 1.03 8.25%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 30/05/24 28/02/24 23/11/23 24/08/23 26/05/23 24/02/23 -
Price 1.60 1.71 1.67 1.58 1.41 1.39 1.28 -
P/RPS 1.61 1.52 1.35 1.35 1.36 1.54 1.47 6.25%
P/EPS 12.09 11.74 9.76 10.44 7.47 8.58 9.98 13.65%
EY 8.27 8.52 10.25 9.58 13.39 11.65 10.02 -12.02%
DY 3.75 3.51 2.99 3.16 2.51 2.54 2.37 35.82%
P/NAPS 1.15 1.25 1.24 1.21 1.08 1.09 1.07 4.92%

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