[AME] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -1.71%
YoY- 62.67%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 748,599 662,731 577,116 558,437 519,674 458,532 398,387 52.21%
PBT 175,328 203,750 175,788 124,048 119,813 69,212 68,905 86.27%
Tax -37,164 -37,022 -31,574 -23,565 -21,626 -16,778 -16,388 72.52%
NP 138,164 166,728 144,214 100,483 98,187 52,434 52,517 90.46%
-
NP to SH 96,723 120,702 103,518 82,052 83,483 47,431 48,560 58.24%
-
Tax Rate 21.20% 18.17% 17.96% 19.00% 18.05% 24.24% 23.78% -
Total Cost 610,435 496,003 432,902 457,954 421,487 406,098 345,870 45.99%
-
Net Worth 837,211 837,211 811,648 767,876 406,613 711,146 704,739 12.15%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 31,954 22,589 22,589 19,433 19,433 16,016 16,016 58.41%
Div Payout % 33.04% 18.72% 21.82% 23.68% 23.28% 33.77% 32.98% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 837,211 837,211 811,648 767,876 406,613 711,146 704,739 12.15%
NOSH 640,672 640,672 640,672 640,672 640,672 640,672 640,672 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 18.46% 25.16% 24.99% 17.99% 18.89% 11.44% 13.18% -
ROE 11.55% 14.42% 12.75% 10.69% 20.53% 6.67% 6.89% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 117.13 103.70 90.30 87.27 152.09 71.57 62.18 52.46%
EPS 15.13 18.89 16.20 12.82 24.43 7.40 7.58 58.46%
DPS 5.00 3.53 3.53 3.04 5.69 2.50 2.50 58.67%
NAPS 1.31 1.31 1.27 1.20 1.19 1.11 1.10 12.34%
Adjusted Per Share Value based on latest NOSH - 640,672
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 116.85 103.44 90.08 87.16 81.11 71.57 62.18 52.22%
EPS 15.10 18.84 16.16 12.81 13.03 7.40 7.58 58.25%
DPS 4.99 3.53 3.53 3.03 3.03 2.50 2.50 58.46%
NAPS 1.3068 1.3068 1.2669 1.1985 0.6347 1.11 1.10 12.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.49 1.32 1.33 1.24 1.41 1.63 1.71 -
P/RPS 1.27 1.27 1.47 1.42 0.93 2.28 2.75 -40.22%
P/EPS 9.85 6.99 8.21 9.67 5.77 22.02 22.56 -42.41%
EY 10.16 14.31 12.18 10.34 17.33 4.54 4.43 73.82%
DY 3.36 2.68 2.66 2.45 4.03 1.53 1.46 74.22%
P/NAPS 1.14 1.01 1.05 1.03 1.18 1.47 1.55 -18.50%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 26/05/23 24/02/23 29/11/22 26/08/22 26/05/22 -
Price 1.58 1.41 1.39 1.28 1.32 1.53 1.65 -
P/RPS 1.35 1.36 1.54 1.47 0.87 2.14 2.65 -36.18%
P/EPS 10.44 7.47 8.58 9.98 5.40 20.67 21.77 -38.70%
EY 9.58 13.39 11.65 10.02 18.51 4.84 4.59 63.24%
DY 3.16 2.51 2.54 2.37 4.31 1.63 1.52 62.81%
P/NAPS 1.21 1.08 1.09 1.07 1.11 1.38 1.50 -13.33%

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