[AME] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -3.73%
YoY- -11.09%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 558,437 519,674 458,532 398,387 421,975 448,069 482,632 10.18%
PBT 124,048 119,813 69,212 68,905 75,393 83,093 85,547 28.02%
Tax -23,565 -21,626 -16,778 -16,388 -21,887 -24,355 -24,876 -3.53%
NP 100,483 98,187 52,434 52,517 53,506 58,738 60,671 39.85%
-
NP to SH 82,052 83,483 47,431 48,560 50,441 54,874 56,508 28.14%
-
Tax Rate 19.00% 18.05% 24.24% 23.78% 29.03% 29.31% 29.08% -
Total Cost 457,954 421,487 406,098 345,870 368,469 389,331 421,961 5.59%
-
Net Worth 767,876 406,613 711,146 704,739 685,519 672,706 683,384 8.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 19,433 19,433 16,016 16,016 17,084 17,084 17,084 8.94%
Div Payout % 23.68% 23.28% 33.77% 32.98% 33.87% 31.13% 30.23% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 767,876 406,613 711,146 704,739 685,519 672,706 683,384 8.05%
NOSH 640,672 640,672 640,672 640,672 640,672 640,672 427,115 30.94%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 17.99% 18.89% 11.44% 13.18% 12.68% 13.11% 12.57% -
ROE 10.69% 20.53% 6.67% 6.89% 7.36% 8.16% 8.27% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 87.27 152.09 71.57 62.18 65.86 69.94 113.00 -15.78%
EPS 12.82 24.43 7.40 7.58 7.87 8.57 13.23 -2.07%
DPS 3.04 5.69 2.50 2.50 2.67 2.67 4.00 -16.67%
NAPS 1.20 1.19 1.11 1.10 1.07 1.05 1.60 -17.40%
Adjusted Per Share Value based on latest NOSH - 640,672
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 87.16 81.11 71.57 62.18 65.86 69.94 75.33 10.18%
EPS 12.81 13.03 7.40 7.58 7.87 8.57 8.82 28.16%
DPS 3.03 3.03 2.50 2.50 2.67 2.67 2.67 8.77%
NAPS 1.1985 0.6347 1.11 1.10 1.07 1.05 1.0667 8.05%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.24 1.41 1.63 1.71 1.89 1.58 2.59 -
P/RPS 1.42 0.93 2.28 2.75 2.87 2.26 2.29 -27.21%
P/EPS 9.67 5.77 22.02 22.56 24.01 18.45 19.58 -37.43%
EY 10.34 17.33 4.54 4.43 4.17 5.42 5.11 59.77%
DY 2.45 4.03 1.53 1.46 1.41 1.69 1.54 36.16%
P/NAPS 1.03 1.18 1.47 1.55 1.77 1.50 1.62 -25.99%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 1.28 1.32 1.53 1.65 1.70 1.85 2.78 -
P/RPS 1.47 0.87 2.14 2.65 2.58 2.65 2.46 -28.98%
P/EPS 9.98 5.40 20.67 21.77 21.59 21.60 21.01 -39.03%
EY 10.02 18.51 4.84 4.59 4.63 4.63 4.76 64.02%
DY 2.37 4.31 1.63 1.52 1.57 1.44 1.44 39.27%
P/NAPS 1.07 1.11 1.38 1.50 1.59 1.76 1.74 -27.62%

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