[AME] YoY Annualized Quarter 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- 8.73%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 842,740 558,280 344,880 396,388 376,338 359,885 18.54%
PBT 153,148 130,409 56,885 64,546 91,373 56,549 22.03%
Tax -38,052 -26,622 -17,053 -17,301 -20,921 -13,577 22.87%
NP 115,096 103,786 39,832 47,245 70,452 42,972 21.76%
-
NP to SH 89,357 81,565 36,909 42,477 65,269 42,078 16.24%
-
Tax Rate 24.85% 20.41% 29.98% 26.80% 22.90% 24.01% -
Total Cost 727,644 454,493 305,048 349,142 305,886 316,913 18.07%
-
Net Worth 862,775 767,876 685,519 653,486 601,813 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 17,042 8,531 - - - - -
Div Payout % 19.07% 10.46% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 862,775 767,876 685,519 653,486 601,813 0 -
NOSH 640,672 640,672 640,672 427,115 427,115 341,547 13.39%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 13.66% 18.59% 11.55% 11.92% 18.72% 11.94% -
ROE 10.36% 10.62% 5.38% 6.50% 10.85% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 131.87 87.25 53.83 92.81 90.67 105.37 4.58%
EPS 13.99 12.73 5.76 9.95 17.83 12.32 2.57%
DPS 2.67 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.20 1.07 1.53 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 640,672
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 131.54 87.14 53.83 61.87 58.74 56.17 18.54%
EPS 13.95 12.73 5.76 6.63 10.19 6.57 16.24%
DPS 2.66 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.3467 1.1985 1.07 1.02 0.9393 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 1.67 1.24 1.89 2.45 1.88 0.00 -
P/RPS 1.27 1.42 3.51 2.64 2.07 0.00 -
P/EPS 11.94 9.73 32.81 24.64 11.95 0.00 -
EY 8.37 10.28 3.05 4.06 8.36 0.00 -
DY 1.60 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.03 1.77 1.60 1.30 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/02/24 24/02/23 24/02/22 25/02/21 26/02/20 - -
Price 1.67 1.28 1.70 2.20 1.80 0.00 -
P/RPS 1.27 1.47 3.16 2.37 1.99 0.00 -
P/EPS 11.94 10.04 29.51 22.12 11.45 0.00 -
EY 8.37 9.96 3.39 4.52 8.74 0.00 -
DY 1.60 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.07 1.59 1.44 1.24 0.00 -

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
Post a Comment