[AME] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 17.07%
YoY- -14.32%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 421,975 448,069 482,632 460,606 395,383 379,790 340,714 15.28%
PBT 75,393 83,093 85,547 81,139 68,555 65,154 76,229 -0.73%
Tax -21,887 -24,355 -24,876 -22,073 -17,316 -15,773 -16,101 22.64%
NP 53,506 58,738 60,671 59,066 51,239 49,381 60,128 -7.46%
-
NP to SH 50,441 54,874 56,508 54,617 46,653 46,344 55,927 -6.63%
-
Tax Rate 29.03% 29.31% 29.08% 27.20% 25.26% 24.21% 21.12% -
Total Cost 368,469 389,331 421,961 401,540 344,144 330,409 280,586 19.86%
-
Net Worth 685,519 672,706 683,384 674,841 653,486 636,401 640,672 4.60%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 17,084 17,084 17,084 17,084 12,813 12,813 12,813 21.07%
Div Payout % 33.87% 31.13% 30.23% 31.28% 27.47% 27.65% 22.91% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 685,519 672,706 683,384 674,841 653,486 636,401 640,672 4.60%
NOSH 640,672 640,672 427,115 427,115 427,115 427,115 427,115 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.68% 13.11% 12.57% 12.82% 12.96% 13.00% 17.65% -
ROE 7.36% 8.16% 8.27% 8.09% 7.14% 7.28% 8.73% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 65.86 69.94 113.00 107.84 92.57 88.92 79.77 -11.96%
EPS 7.87 8.57 13.23 12.79 10.92 10.85 13.09 -28.69%
DPS 2.67 2.67 4.00 4.00 3.00 3.00 3.00 -7.45%
NAPS 1.07 1.05 1.60 1.58 1.53 1.49 1.50 -20.11%
Adjusted Per Share Value based on latest NOSH - 427,115
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 65.86 69.94 75.33 71.89 61.71 59.28 53.18 15.27%
EPS 7.87 8.57 8.82 8.52 7.28 7.23 8.73 -6.66%
DPS 2.67 2.67 2.67 2.67 2.00 2.00 2.00 21.17%
NAPS 1.07 1.05 1.0667 1.0533 1.02 0.9933 1.00 4.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.89 1.58 2.59 2.20 2.45 1.91 1.75 -
P/RPS 2.87 2.26 2.29 2.04 2.65 2.15 2.19 19.69%
P/EPS 24.01 18.45 19.58 17.20 22.43 17.60 13.36 47.65%
EY 4.17 5.42 5.11 5.81 4.46 5.68 7.48 -32.19%
DY 1.41 1.69 1.54 1.82 1.22 1.57 1.71 -12.03%
P/NAPS 1.77 1.50 1.62 1.39 1.60 1.28 1.17 31.68%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 25/11/20 26/08/20 -
Price 1.70 1.85 2.78 2.30 2.20 2.28 1.82 -
P/RPS 2.58 2.65 2.46 2.13 2.38 2.56 2.28 8.56%
P/EPS 21.59 21.60 21.01 17.99 20.14 21.01 13.90 34.01%
EY 4.63 4.63 4.76 5.56 4.96 4.76 7.19 -25.36%
DY 1.57 1.44 1.44 1.74 1.36 1.32 1.65 -3.25%
P/NAPS 1.59 1.76 1.74 1.46 1.44 1.53 1.21 19.91%

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