[AME] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 90.58%
YoY- -34.92%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 632,055 418,710 258,660 297,291 282,254 269,914 18.54%
PBT 114,861 97,807 42,664 48,410 68,530 42,412 22.03%
Tax -28,539 -19,967 -12,790 -12,976 -15,691 -10,183 22.87%
NP 86,322 77,840 29,874 35,434 52,839 32,229 21.76%
-
NP to SH 67,018 61,174 27,682 31,858 48,952 31,559 16.24%
-
Tax Rate 24.85% 20.41% 29.98% 26.80% 22.90% 24.01% -
Total Cost 545,733 340,870 228,786 261,857 229,415 237,685 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 12,781 6,398 - - - - -
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 7.77% 7.97% 4.04% 4.88% 8.13% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 98.90 65.43 40.37 69.60 68.01 79.03 4.58%
EPS 10.49 9.55 4.32 7.46 13.37 9.24 2.56%
DPS 2.00 1.00 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 - 427,115
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 98.65 65.35 40.37 46.40 44.06 42.13 18.53%
EPS 10.46 9.55 4.32 4.97 7.64 4.93 16.22%
DPS 2.00 1.00 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 1.69 1.90 4.68 3.52 2.76 0.00 -
P/EPS 15.93 12.97 43.74 32.85 15.94 0.00 -
EY 6.28 7.71 2.29 3.04 6.27 0.00 -
DY 1.20 0.81 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 1.69 1.96 4.21 3.16 2.65 0.00 -
P/EPS 15.93 13.39 39.34 29.50 15.26 0.00 -
EY 6.28 7.47 2.54 3.39 6.55 0.00 -
DY 1.20 0.78 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