[AME] YoY TTM Result on 30-Jun-2020 [#1]

Stock

[AME] AME ELITE CONSORTIUM BERHAD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Jun-2020 [#1]

Profit Trend

QoQ- -12.27%

YoY- 3.99%

Quarter Report

AME's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
TTM Result
Revenue	662,731	458,532	482,632	340,714	374,687	15.31%
YoY %	44.53%	-4.99%	41.65%	-9.07%	-	-
Horiz. %	176.88%	122.38%	128.81%	90.93%	100.00%	-
PBT	203,750	69,212	85,547	76,229	83,378	25.01%
YoY %	194.39%	-19.09%	12.22%	-8.57%	-	-
Horiz. %	244.37%	83.01%	102.60%	91.43%	100.00%	-
Tax	-37,022	-16,778	-24,876	-16,101	-24,614	10.73%
YoY %	-120.66%	32.55%	-54.50%	34.59%	-	-
Horiz. %	150.41%	68.16%	101.06%	65.41%	100.00%	-
NP	166,728	52,434	60,671	60,128	58,764	29.76%
YoY %	217.98%	-13.58%	0.90%	2.32%	-	-
Horiz. %	283.72%	89.23%	103.25%	102.32%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	120,702	47,431	56,508	55,927	53,783	22.37%
YoY %	154.48%	-16.06%	1.04%	3.99%	-	-
Horiz. %	224.42%	88.19%	105.07%	103.99%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	18.17%	24.24%	29.08%	21.12%	29.52%	-
YoY %	-25.04%	-16.64%	37.69%	-28.46%	-	-
Horiz. %	61.55%	82.11%	98.51%	71.54%	100.00%	-
Total Cost	496,003	406,098	421,961	280,586	315,923	11.92%
YoY %	22.14%	-3.76%	50.39%	-11.19%	-	-
Horiz. %	157.00%	128.54%	133.56%	88.81%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	837,211	711,146	683,384	640,672	474,951	15.21%
YoY %	17.73%	4.06%	6.67%	34.89%	-	-
Horiz. %	176.27%	149.73%	143.89%	134.89%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Dividend
Div	22,589	16,016	17,084	12,813	-	-
YoY %	41.04%	-6.25%	33.33%	0.00%	-	-
Horiz. %	176.30%	125.00%	133.33%	100.00%	-	-
Div Payout %	18.72%	33.77%	30.23%	22.91%	-	-
YoY %	-44.57%	11.71%	31.95%	0.00%	-	-
Horiz. %	81.71%	147.40%	131.95%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Equity
Net Worth	837,211	711,146	683,384	640,672	474,951	15.21%
YoY %	17.73%	4.06%	6.67%	34.89%	-	-
Horiz. %	176.27%	149.73%	143.89%	134.89%	100.00%	-
NOSH	640,672	640,672	427,115	427,115	341,692	17.00%
YoY %	0.00%	50.00%	0.00%	25.00%	-	-
Horiz. %	187.50%	187.50%	125.00%	125.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Ratio Analysis
NP Margin	25.16%	11.44%	12.57%	17.65%	15.68%	-
YoY %	119.93%	-8.99%	-28.78%	12.56%	-	-
Horiz. %	160.46%	72.96%	80.17%	112.56%	100.00%	-
ROE	14.42%	6.67%	8.27%	8.73%	11.32%	-
YoY %	116.19%	-19.35%	-5.27%	-22.88%	-	-
Horiz. %	127.39%	58.92%	73.06%	77.12%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Per Share
RPS	103.70	71.57	113.00	79.77	109.66	-1.38%
YoY %	44.89%	-36.66%	41.66%	-27.26%	-	-
Horiz. %	94.57%	65.27%	103.05%	72.74%	100.00%	-
EPS	18.89	7.40	13.23	13.09	15.74	4.66%
YoY %	155.27%	-44.07%	1.07%	-16.84%	-	-
Horiz. %	120.01%	47.01%	84.05%	83.16%	100.00%	-
DPS	3.53	2.50	4.00	3.00	0.00	-
YoY %	41.20%	-37.50%	33.33%	0.00%	-	-
Horiz. %	117.67%	83.33%	133.33%	100.00%	-	-
NAPS	1.31	1.11	1.60	1.50	1.39	-1.46%
YoY %	18.02%	-30.63%	6.67%	7.91%	-	-
Horiz. %	94.24%	79.86%	115.11%	107.91%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 427,115
RPS	103.80	71.82	75.59	53.36	58.68	15.31%
YoY %	44.53%	-4.99%	41.66%	-9.07%	-	-
Horiz. %	176.89%	122.39%	128.82%	90.93%	100.00%	-
EPS	18.90	7.43	8.85	8.76	8.42	22.38%
YoY %	154.37%	-16.05%	1.03%	4.04%	-	-
Horiz. %	224.47%	88.24%	105.11%	104.04%	100.00%	-
DPS	3.54	2.51	2.68	2.01	0.00	-
YoY %	41.04%	-6.34%	33.33%	0.00%	-	-
Horiz. %	176.12%	124.88%	133.33%	100.00%	-	-
NAPS	1.3112	1.1138	1.0703	1.0034	0.7439	15.21%
YoY %	17.72%	4.06%	6.67%	34.88%	-	-
Horiz. %	176.26%	149.72%	143.88%	134.88%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	12/04/19	-
Price	1.32	1.63	2.59	1.75	2.03	-
P/RPS	1.27	2.28	2.29	2.19	1.85	-8.96%
YoY %	-44.30%	-0.44%	4.57%	18.38%	-	-
Horiz. %	68.65%	123.24%	123.78%	118.38%	100.00%	-
P/EPS	6.99	22.02	19.58	13.36	12.90	-14.19%
YoY %	-68.26%	12.46%	46.56%	3.57%	-	-
Horiz. %	54.19%	170.70%	151.78%	103.57%	100.00%	-
EY	14.31	4.54	5.11	7.48	7.75	16.55%
YoY %	215.20%	-11.15%	-31.68%	-3.48%	-	-
Horiz. %	184.65%	58.58%	65.94%	96.52%	100.00%	-
DY	2.68	1.53	1.54	1.71	0.00	-
YoY %	75.16%	-0.65%	-9.94%	0.00%	-	-
Horiz. %	156.73%	89.47%	90.06%	100.00%	-	-
P/NAPS	1.01	1.47	1.62	1.17	1.46	-8.79%
YoY %	-31.29%	-9.26%	38.46%	-19.86%	-	-
Horiz. %	69.18%	100.68%	110.96%	80.14%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	26/08/22	26/08/21	26/08/20	-	-
Price	1.41	1.53	2.78	1.82	0.00	-
P/RPS	1.36	2.14	2.46	2.28	0.00	-
YoY %	-36.45%	-13.01%	7.89%	0.00%	-	-
Horiz. %	59.65%	93.86%	107.89%	100.00%	-	-
P/EPS	7.47	20.67	21.01	13.90	0.00	-
YoY %	-63.86%	-1.62%	51.15%	0.00%	-	-
Horiz. %	53.74%	148.71%	151.15%	100.00%	-	-
EY	13.39	4.84	4.76	7.19	0.00	-
YoY %	176.65%	1.68%	-33.80%	0.00%	-	-
Horiz. %	186.23%	67.32%	66.20%	100.00%	-	-
DY	2.51	1.63	1.44	1.65	0.00	-
YoY %	53.99%	13.19%	-12.73%	0.00%	-	-
Horiz. %	152.12%	98.79%	87.27%	100.00%	-	-
P/NAPS	1.08	1.38	1.74	1.21	0.00	-
YoY %	-21.74%	-20.69%	43.80%	0.00%	-	-
Horiz. %	89.26%	114.05%	143.80%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos