[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

AME's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	519,674	458,532	398,387	421,975	448,069	482,632	460,606	8.36%
YoY %	13.33%	15.10%	-5.59%	-5.82%	-7.16%	4.78%	-	-
Horiz. %	112.82%	99.55%	86.49%	91.61%	97.28%	104.78%	100.00%	-
PBT	119,813	69,212	68,905	75,393	83,093	85,547	81,139	29.64%
YoY %	73.11%	0.45%	-8.61%	-9.27%	-2.87%	5.43%	-	-
Horiz. %	147.66%	85.30%	84.92%	92.92%	102.41%	105.43%	100.00%	-
Tax	-21,626	-16,778	-16,388	-21,887	-24,355	-24,876	-22,073	-1.35%
YoY %	-28.89%	-2.38%	25.12%	10.13%	2.09%	-12.70%	-	-
Horiz. %	97.97%	76.01%	74.24%	99.16%	110.34%	112.70%	100.00%	-
NP	98,187	52,434	52,517	53,506	58,738	60,671	59,066	40.28%
YoY %	87.26%	-0.16%	-1.85%	-8.91%	-3.19%	2.72%	-	-
Horiz. %	166.23%	88.77%	88.91%	90.59%	99.44%	102.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,483	47,431	48,560	50,441	54,874	56,508	54,617	32.65%
YoY %	76.01%	-2.32%	-3.73%	-8.08%	-2.89%	3.46%	-	-
Horiz. %	152.85%	86.84%	88.91%	92.35%	100.47%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.05%	24.24%	23.78%	29.03%	29.31%	29.08%	27.20%	-
YoY %	-25.54%	1.93%	-18.08%	-0.96%	0.79%	6.91%	-	-
Horiz. %	66.36%	89.12%	87.43%	106.73%	107.76%	106.91%	100.00%	-
Total Cost	421,487	406,098	345,870	368,469	389,331	421,961	401,540	3.28%
YoY %	3.79%	17.41%	-6.13%	-5.36%	-7.73%	5.09%	-	-
Horiz. %	104.97%	101.14%	86.14%	91.76%	96.96%	105.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,613	711,146	704,739	685,519	672,706	683,384	674,841	-28.64%
YoY %	-42.82%	0.91%	2.80%	1.90%	-1.56%	1.27%	-	-
Horiz. %	60.25%	105.38%	104.43%	101.58%	99.68%	101.27%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	19,433	16,016	16,016	17,084	17,084	17,084	17,084	8.95%
YoY %	21.33%	0.00%	-6.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	113.75%	93.75%	93.75%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	23.28%	33.77%	32.98%	33.87%	31.13%	30.23%	31.28%	-
YoY %	-31.06%	2.40%	-2.63%	8.80%	2.98%	-3.36%	-	-
Horiz. %	74.42%	107.96%	105.43%	108.28%	99.52%	96.64%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	406,613	711,146	704,739	685,519	672,706	683,384	674,841	-28.64%
YoY %	-42.82%	0.91%	2.80%	1.90%	-1.56%	1.27%	-	-
Horiz. %	60.25%	105.38%	104.43%	101.58%	99.68%	101.27%	100.00%	-
NOSH	640,672	640,672	640,672	640,672	640,672	427,115	427,115	31.00%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	18.89%	11.44%	13.18%	12.68%	13.11%	12.57%	12.82%	-
YoY %	65.12%	-13.20%	3.94%	-3.28%	4.30%	-1.95%	-	-
Horiz. %	147.35%	89.24%	102.81%	98.91%	102.26%	98.05%	100.00%	-
ROE	20.53%	6.67%	6.89%	7.36%	8.16%	8.27%	8.09%	-
YoY %	207.80%	-3.19%	-6.39%	-9.80%	-1.33%	2.22%	-	-
Horiz. %	253.77%	82.45%	85.17%	90.98%	100.87%	102.22%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	152.09	71.57	62.18	65.86	69.94	113.00	107.84	25.73%
YoY %	112.51%	15.10%	-5.59%	-5.83%	-38.11%	4.78%	-	-
Horiz. %	141.03%	66.37%	57.66%	61.07%	64.86%	104.78%	100.00%	-
EPS	24.43	7.40	7.58	7.87	8.57	13.23	12.79	53.88%
YoY %	230.14%	-2.37%	-3.68%	-8.17%	-35.22%	3.44%	-	-
Horiz. %	191.01%	57.86%	59.27%	61.53%	67.01%	103.44%	100.00%	-
DPS	5.69	2.50	2.50	2.67	2.67	4.00	4.00	26.45%
YoY %	127.60%	0.00%	-6.37%	0.00%	-33.25%	0.00%	-	-
Horiz. %	142.25%	62.50%	62.50%	66.75%	66.75%	100.00%	100.00%	-
NAPS	1.19	1.11	1.10	1.07	1.05	1.60	1.58	-17.20%
YoY %	7.21%	0.91%	2.80%	1.90%	-34.38%	1.27%	-	-
Horiz. %	75.32%	70.25%	69.62%	67.72%	66.46%	101.27%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 640,672
RPS	81.11	71.57	62.18	65.86	69.94	75.33	71.89	8.36%
YoY %	13.33%	15.10%	-5.59%	-5.83%	-7.16%	4.79%	-	-
Horiz. %	112.83%	99.55%	86.49%	91.61%	97.29%	104.79%	100.00%	-
EPS	13.03	7.40	7.58	7.87	8.57	8.82	8.52	32.70%
YoY %	76.08%	-2.37%	-3.68%	-8.17%	-2.83%	3.52%	-	-
Horiz. %	152.93%	86.85%	88.97%	92.37%	100.59%	103.52%	100.00%	-
DPS	3.03	2.50	2.50	2.67	2.67	2.67	2.67	8.78%
YoY %	21.20%	0.00%	-6.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	113.48%	93.63%	93.63%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.6347	1.11	1.10	1.07	1.05	1.0667	1.0533	-28.63%
YoY %	-42.82%	0.91%	2.80%	1.90%	-1.57%	1.27%	-	-
Horiz. %	60.26%	105.38%	104.43%	101.59%	99.69%	101.27%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-59.21%	-17.09%	-4.18%	26.99%	-1.31%	12.25%	-	-
Horiz. %	45.59%	111.76%	134.80%	140.69%	110.78%	112.25%	100.00%	-
P/EPS	5.77	22.02	22.56	24.01	18.45	19.58	17.20	-51.68%
YoY %	-73.80%	-2.39%	-6.04%	30.14%	-5.77%	13.84%	-	-
Horiz. %	33.55%	128.02%	131.16%	139.59%	107.27%	113.84%	100.00%	-
EY	17.33	4.54	4.43	4.17	5.42	5.11	5.81	107.07%
YoY %	281.72%	2.48%	6.24%	-23.06%	6.07%	-12.05%	-	-
Horiz. %	298.28%	78.14%	76.25%	71.77%	93.29%	87.95%	100.00%	-
DY	4.03	1.53	1.46	1.41	1.69	1.54	1.82	69.80%
YoY %	163.40%	4.79%	3.55%	-16.57%	9.74%	-15.38%	-	-
Horiz. %	221.43%	84.07%	80.22%	77.47%	92.86%	84.62%	100.00%	-
P/NAPS	1.18	1.47	1.55	1.77	1.50	1.62	1.39	-10.33%
YoY %	-19.73%	-5.16%	-12.43%	18.00%	-7.41%	16.55%	-	-
Horiz. %	84.89%	105.76%	111.51%	127.34%	107.91%	116.55%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-59.35%	-19.25%	2.71%	-2.64%	7.72%	15.49%	-	-
Horiz. %	40.85%	100.47%	124.41%	121.13%	124.41%	115.49%	100.00%	-
P/EPS	5.40	20.67	21.77	21.59	21.60	21.01	17.99	-55.13%
YoY %	-73.88%	-5.05%	0.83%	-0.05%	2.81%	16.79%	-	-
Horiz. %	30.02%	114.90%	121.01%	120.01%	120.07%	116.79%	100.00%	-
EY	18.51	4.84	4.59	4.63	4.63	4.76	5.56	122.79%
YoY %	282.44%	5.45%	-0.86%	0.00%	-2.73%	-14.39%	-	-
Horiz. %	332.91%	87.05%	82.55%	83.27%	83.27%	85.61%	100.00%	-
DY	4.31	1.63	1.52	1.57	1.44	1.44	1.74	82.96%
YoY %	164.42%	7.24%	-3.18%	9.03%	0.00%	-17.24%	-	-
Horiz. %	247.70%	93.68%	87.36%	90.23%	82.76%	82.76%	100.00%	-
P/NAPS	1.11	1.38	1.50	1.59	1.76	1.74	1.46	-16.68%
YoY %	-19.57%	-8.00%	-5.66%	-9.66%	1.15%	19.18%	-	-
Horiz. %	76.03%	94.52%	102.74%	108.90%	120.55%	119.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos