[AME] YoY TTM Result on 30-Jun-2022 [#1]

Stock

[AME] AME ELITE CONSORTIUM BERHAD

Announcement Date

26-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

30-Jun-2022 [#1]

Profit Trend

QoQ- -2.32%

YoY- -16.06%

Quarter Report

AME's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
TTM Result
Revenue	636,746	662,731	458,532	482,632	340,714	374,687	11.17%
YoY %	-3.92%	44.53%	-4.99%	41.65%	-9.07%	-	-
Horiz. %	169.94%	176.88%	122.38%	128.81%	90.93%	100.00%	-
PBT	145,433	203,750	69,212	85,547	76,229	83,378	11.75%
YoY %	-28.62%	194.39%	-19.09%	12.22%	-8.57%	-	-
Horiz. %	174.43%	244.37%	83.01%	102.60%	91.43%	100.00%	-
Tax	-29,047	-37,022	-16,778	-24,876	-16,101	-24,614	3.36%
YoY %	21.54%	-120.66%	32.55%	-54.50%	34.59%	-	-
Horiz. %	118.01%	150.41%	68.16%	101.06%	65.41%	100.00%	-
NP	116,386	166,728	52,434	60,671	60,128	58,764	14.62%
YoY %	-30.19%	217.98%	-13.58%	0.90%	2.32%	-	-
Horiz. %	198.06%	283.72%	89.23%	103.25%	102.32%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	84,556	120,702	47,431	56,508	55,927	53,783	9.46%
YoY %	-29.95%	154.48%	-16.06%	1.04%	3.99%	-	-
Horiz. %	157.22%	224.42%	88.19%	105.07%	103.99%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	19.97%	18.17%	24.24%	29.08%	21.12%	29.52%	-
YoY %	9.91%	-25.04%	-16.64%	37.69%	-28.46%	-	-
Horiz. %	67.65%	61.55%	82.11%	98.51%	71.54%	100.00%	-
Total Cost	520,360	496,003	406,098	421,961	280,586	315,923	10.48%
YoY %	4.91%	22.14%	-3.76%	50.39%	-11.19%	-	-
Horiz. %	164.71%	157.00%	128.54%	133.56%	88.81%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	888,339	837,211	711,146	683,384	640,672	474,951	13.32%
YoY %	6.11%	17.73%	4.06%	6.67%	34.89%	-	-
Horiz. %	187.04%	176.27%	149.73%	143.89%	134.89%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Dividend
Div	38,345	22,589	16,016	17,084	12,813	-	-
YoY %	69.75%	41.04%	-6.25%	33.33%	0.00%	-	-
Horiz. %	299.27%	176.30%	125.00%	133.33%	100.00%	-	-
Div Payout %	45.35%	18.72%	33.77%	30.23%	22.91%	-	-
YoY %	142.25%	-44.57%	11.71%	31.95%	0.00%	-	-
Horiz. %	197.95%	81.71%	147.40%	131.95%	100.00%	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Equity
Net Worth	888,339	837,211	711,146	683,384	640,672	474,951	13.32%
YoY %	6.11%	17.73%	4.06%	6.67%	34.89%	-	-
Horiz. %	187.04%	176.27%	149.73%	143.89%	134.89%	100.00%	-
NOSH	640,672	640,672	640,672	427,115	427,115	341,692	13.38%
YoY %	0.00%	0.00%	50.00%	0.00%	25.00%	-	-
Horiz. %	187.50%	187.50%	187.50%	125.00%	125.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Ratio Analysis
NP Margin	18.28%	25.16%	11.44%	12.57%	17.65%	15.68%	-
YoY %	-27.34%	119.93%	-8.99%	-28.78%	12.56%	-	-
Horiz. %	116.58%	160.46%	72.96%	80.17%	112.56%	100.00%	-
ROE	9.52%	14.42%	6.67%	8.27%	8.73%	11.32%	-
YoY %	-33.98%	116.19%	-19.35%	-5.27%	-22.88%	-	-
Horiz. %	84.10%	127.39%	58.92%	73.06%	77.12%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Per Share
RPS	99.63	103.70	71.57	113.00	79.77	109.66	-1.89%
YoY %	-3.92%	44.89%	-36.66%	41.66%	-27.26%	-	-
Horiz. %	90.85%	94.57%	65.27%	103.05%	72.74%	100.00%	-
EPS	13.23	18.89	7.40	13.23	13.09	15.74	-3.41%
YoY %	-29.96%	155.27%	-44.07%	1.07%	-16.84%	-	-
Horiz. %	84.05%	120.01%	47.01%	84.05%	83.16%	100.00%	-
DPS	6.00	3.53	2.50	4.00	3.00	0.00	-
YoY %	69.97%	41.20%	-37.50%	33.33%	0.00%	-	-
Horiz. %	200.00%	117.67%	83.33%	133.33%	100.00%	-	-
NAPS	1.39	1.31	1.11	1.60	1.50	1.39	0.00%
YoY %	6.11%	18.02%	-30.63%	6.67%	7.91%	-	-
Horiz. %	100.00%	94.24%	79.86%	115.11%	107.91%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 640,672
RPS	99.73	103.80	71.82	75.59	53.36	58.68	11.17%
YoY %	-3.92%	44.53%	-4.99%	41.66%	-9.07%	-	-
Horiz. %	169.96%	176.89%	122.39%	128.82%	90.93%	100.00%	-
EPS	13.24	18.90	7.43	8.85	8.76	8.42	9.46%
YoY %	-29.95%	154.37%	-16.05%	1.03%	4.04%	-	-
Horiz. %	157.24%	224.47%	88.24%	105.11%	104.04%	100.00%	-
DPS	6.01	3.54	2.51	2.68	2.01	0.00	-
YoY %	69.77%	41.04%	-6.34%	33.33%	0.00%	-	-
Horiz. %	299.00%	176.12%	124.88%	133.33%	100.00%	-	-
NAPS	1.3913	1.3112	1.1138	1.0703	1.0034	0.7439	13.32%
YoY %	6.11%	17.72%	4.06%	6.67%	34.88%	-	-
Horiz. %	187.03%	176.26%	149.72%	143.88%	134.88%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	12/04/19	-
Price	1.61	1.32	1.63	2.59	1.75	2.03	-
P/RPS	1.62	1.27	2.28	2.29	2.19	1.85	-2.61%
YoY %	27.56%	-44.30%	-0.44%	4.57%	18.38%	-	-
Horiz. %	87.57%	68.65%	123.24%	123.78%	118.38%	100.00%	-
P/EPS	12.17	6.99	22.02	19.58	13.36	12.90	-1.15%
YoY %	74.11%	-68.26%	12.46%	46.56%	3.57%	-	-
Horiz. %	94.34%	54.19%	170.70%	151.78%	103.57%	100.00%	-
EY	8.22	14.31	4.54	5.11	7.48	7.75	1.18%
YoY %	-42.56%	215.20%	-11.15%	-31.68%	-3.48%	-	-
Horiz. %	106.06%	184.65%	58.58%	65.94%	96.52%	100.00%	-
DY	3.73	2.68	1.53	1.54	1.71	0.00	-
YoY %	39.18%	75.16%	-0.65%	-9.94%	0.00%	-	-
Horiz. %	218.13%	156.73%	89.47%	90.06%	100.00%	-	-
P/NAPS	1.16	1.01	1.47	1.62	1.17	1.46	-4.49%
YoY %	14.85%	-31.29%	-9.26%	38.46%	-19.86%	-	-
Horiz. %	79.45%	69.18%	100.68%	110.96%	80.14%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	24/08/23	26/08/22	26/08/21	26/08/20	-	-
Price	1.60	1.41	1.53	2.78	1.82	0.00	-
P/RPS	1.61	1.36	2.14	2.46	2.28	0.00	-
YoY %	18.38%	-36.45%	-13.01%	7.89%	0.00%	-	-
Horiz. %	70.61%	59.65%	93.86%	107.89%	100.00%	-	-
P/EPS	12.09	7.47	20.67	21.01	13.90	0.00	-
YoY %	61.85%	-63.86%	-1.62%	51.15%	0.00%	-	-
Horiz. %	86.98%	53.74%	148.71%	151.15%	100.00%	-	-
EY	8.27	13.39	4.84	4.76	7.19	0.00	-
YoY %	-38.24%	176.65%	1.68%	-33.80%	0.00%	-	-
Horiz. %	115.02%	186.23%	67.32%	66.20%	100.00%	-	-
DY	3.75	2.51	1.63	1.44	1.65	0.00	-
YoY %	49.40%	53.99%	13.19%	-12.73%	0.00%	-	-
Horiz. %	227.27%	152.12%	98.79%	87.27%	100.00%	-	-
P/NAPS	1.15	1.08	1.38	1.74	1.21	0.00	-
YoY %	6.48%	-21.74%	-20.69%	43.80%	0.00%	-	-
Horiz. %	95.04%	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