[AME] QoQ TTM 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- -8.08%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 519,674 458,532 398,387 421,975 448,069 482,632 460,606 8.36%
PBT 119,813 69,212 68,905 75,393 83,093 85,547 81,139 29.64%
Tax -21,626 -16,778 -16,388 -21,887 -24,355 -24,876 -22,073 -1.35%
NP 98,187 52,434 52,517 53,506 58,738 60,671 59,066 40.28%
-
NP to SH 83,483 47,431 48,560 50,441 54,874 56,508 54,617 32.65%
-
Tax Rate 18.05% 24.24% 23.78% 29.03% 29.31% 29.08% 27.20% -
Total Cost 421,487 406,098 345,870 368,469 389,331 421,961 401,540 3.28%
-
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 19,433 16,016 16,016 17,084 17,084 17,084 17,084 8.95%
Div Payout % 23.28% 33.77% 32.98% 33.87% 31.13% 30.23% 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 18.89% 11.44% 13.18% 12.68% 13.11% 12.57% 12.82% -
ROE 20.53% 6.67% 6.89% 7.36% 8.16% 8.27% 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 152.09 71.57 62.18 65.86 69.94 113.00 107.84 25.73%
EPS 24.43 7.40 7.58 7.87 8.57 13.23 12.79 53.88%
DPS 5.69 2.50 2.50 2.67 2.67 4.00 4.00 26.45%
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 81.11 71.57 62.18 65.86 69.94 75.33 71.89 8.36%
EPS 13.03 7.40 7.58 7.87 8.57 8.82 8.52 32.70%
DPS 3.03 2.50 2.50 2.67 2.67 2.67 2.67 8.78%
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 0.93 2.28 2.75 2.87 2.26 2.29 2.04 -40.73%
P/EPS 5.77 22.02 22.56 24.01 18.45 19.58 17.20 -51.68%
EY 17.33 4.54 4.43 4.17 5.42 5.11 5.81 107.07%
DY 4.03 1.53 1.46 1.41 1.69 1.54 1.82 69.80%
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 0.87 2.14 2.65 2.58 2.65 2.46 2.13 -44.91%
P/EPS 5.40 20.67 21.77 21.59 21.60 21.01 17.99 -55.13%
EY 18.51 4.84 4.59 4.63 4.63 4.76 5.56 122.79%
DY 4.31 1.63 1.52 1.57 1.44 1.44 1.74 82.96%
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