[AME] YoY TTM Result on 30-Sep-2023 [#2]

Stock

[AME] AME ELITE CONSORTIUM BERHAD

Announcement Date

23-Nov-2023

Admission Sponsor

Sponsor

Financial Year

31-Mar-2024

Quarter

30-Sep-2023 [#2]

Profit Trend

QoQ- -19.87%

YoY- 15.86%

Quarter Report

AME's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	CAGR
TTM Result
Revenue	748,599	519,674	448,069	379,790	350,223	20.89%
YoY %	44.05%	15.98%	17.98%	8.44%	-	-
Horiz. %	213.75%	148.38%	127.94%	108.44%	100.00%	-
PBT	175,328	119,813	83,093	65,154	98,019	15.63%
YoY %	46.33%	44.19%	27.53%	-33.53%	-	-
Horiz. %	178.87%	122.23%	84.77%	66.47%	100.00%	-
Tax	-37,164	-21,626	-24,355	-15,773	-26,239	9.08%
YoY %	-71.85%	11.21%	-54.41%	39.89%	-	-
Horiz. %	141.64%	82.42%	92.82%	60.11%	100.00%	-
NP	138,164	98,187	58,738	49,381	71,780	17.77%
YoY %	40.72%	67.16%	18.95%	-31.21%	-	-
Horiz. %	192.48%	136.79%	81.83%	68.79%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	96,723	83,483	54,874	46,344	64,754	10.54%
YoY %	15.86%	52.14%	18.41%	-28.43%	-	-
Horiz. %	149.37%	128.92%	84.74%	71.57%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	21.20%	18.05%	29.31%	24.21%	26.77%	-
YoY %	17.45%	-38.42%	21.07%	-9.56%	-	-
Horiz. %	79.19%	67.43%	109.49%	90.44%	100.00%	-
Total Cost	610,435	421,487	389,331	330,409	278,443	21.66%
YoY %	44.83%	8.26%	17.83%	18.66%	-	-
Horiz. %	219.23%	151.37%	139.82%	118.66%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	837,211	406,613	672,706	636,401	495,453	14.00%
YoY %	105.90%	-39.56%	5.70%	28.45%	-	-
Horiz. %	168.98%	82.07%	135.78%	128.45%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	CAGR
Dividend
Div	31,954	19,433	17,084	12,813	-	-
YoY %	64.43%	13.75%	33.33%	0.00%	-	-
Horiz. %	249.39%	151.67%	133.33%	100.00%	-	-
Div Payout %	33.04%	23.28%	31.13%	27.65%	-	-
YoY %	41.92%	-25.22%	12.59%	0.00%	-	-
Horiz. %	119.49%	84.20%	112.59%	100.00%	-	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	CAGR
Equity
Net Worth	837,211	406,613	672,706	636,401	495,453	14.00%
YoY %	105.90%	-39.56%	5.70%	28.45%	-	-
Horiz. %	168.98%	82.07%	135.78%	128.45%	100.00%	-
NOSH	640,672	640,672	640,672	427,115	341,692	17.00%
YoY %	0.00%	0.00%	50.00%	25.00%	-	-
Horiz. %	187.50%	187.50%	187.50%	125.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	CAGR
Ratio Analysis
NP Margin	18.46%	18.89%	13.11%	13.00%	20.50%	-
YoY %	-2.28%	44.09%	0.85%	-36.59%	-	-
Horiz. %	90.05%	92.15%	63.95%	63.41%	100.00%	-
ROE	11.55%	20.53%	8.16%	7.28%	13.07%	-
YoY %	-43.74%	151.59%	12.09%	-44.30%	-	-
Horiz. %	88.37%	157.08%	62.43%	55.70%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	CAGR
Per Share
RPS	117.13	152.09	69.94	88.92	102.50	3.38%
YoY %	-22.99%	117.46%	-21.35%	-13.25%	-	-
Horiz. %	114.27%	148.38%	68.23%	86.75%	100.00%	-
EPS	15.13	24.43	8.57	10.85	18.95	-5.46%
YoY %	-38.07%	185.06%	-21.01%	-42.74%	-	-
Horiz. %	79.84%	128.92%	45.22%	57.26%	100.00%	-
DPS	5.00	5.69	2.67	3.00	0.00	-
YoY %	-12.13%	113.11%	-11.00%	0.00%	-	-
Horiz. %	166.67%	189.67%	89.00%	100.00%	-	-
NAPS	1.31	1.19	1.05	1.49	1.45	-2.50%
YoY %	10.08%	13.33%	-29.53%	2.76%	-	-
Horiz. %	90.34%	82.07%	72.41%	102.76%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 640,672
RPS	116.85	81.11	69.94	59.28	54.66	20.90%
YoY %	44.06%	15.97%	17.98%	8.45%	-	-
Horiz. %	213.78%	148.39%	127.95%	108.45%	100.00%	-
EPS	15.10	13.03	8.57	7.23	10.11	10.54%
YoY %	15.89%	52.04%	18.53%	-28.49%	-	-
Horiz. %	149.36%	128.88%	84.77%	71.51%	100.00%	-
DPS	4.99	3.03	2.67	2.00	0.00	-
YoY %	64.69%	13.48%	33.50%	0.00%	-	-
Horiz. %	249.50%	151.50%	133.50%	100.00%	-	-
NAPS	1.3068	0.6347	1.05	0.9933	0.7733	14.00%
YoY %	105.89%	-39.55%	5.71%	28.45%	-	-
Horiz. %	168.99%	82.08%	135.78%	128.45%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	12/04/19	-
Price	1.49	1.41	1.58	1.91	2.03	-
P/RPS	1.27	0.93	2.26	2.15	1.98	-10.50%
YoY %	36.56%	-58.85%	5.12%	8.59%	-	-
Horiz. %	64.14%	46.97%	114.14%	108.59%	100.00%	-
P/EPS	9.85	5.77	18.45	17.60	10.71	-2.06%
YoY %	70.71%	-68.73%	4.83%	64.33%	-	-
Horiz. %	91.97%	53.87%	172.27%	164.33%	100.00%	-
EY	10.16	17.33	5.42	5.68	9.34	2.12%
YoY %	-41.37%	219.74%	-4.58%	-39.19%	-	-
Horiz. %	108.78%	185.55%	58.03%	60.81%	100.00%	-
DY	3.36	4.03	1.69	1.57	0.00	-
YoY %	-16.63%	138.46%	7.64%	0.00%	-	-
Horiz. %	214.01%	256.69%	107.64%	100.00%	-	-
P/NAPS	1.14	1.18	1.50	1.28	1.40	-5.00%
YoY %	-3.39%	-21.33%	17.19%	-8.57%	-	-
Horiz. %	81.43%	84.29%	107.14%	91.43%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	29/11/22	25/11/21	25/11/20	-	-
Price	1.58	1.32	1.85	2.28	0.00	-
P/RPS	1.35	0.87	2.65	2.56	0.00	-
YoY %	55.17%	-67.17%	3.52%	0.00%	-	-
Horiz. %	52.73%	33.98%	103.52%	100.00%	-	-
P/EPS	10.44	5.40	21.60	21.01	0.00	-
YoY %	93.33%	-75.00%	2.81%	0.00%	-	-
Horiz. %	49.69%	25.70%	102.81%	100.00%	-	-
EY	9.58	18.51	4.63	4.76	0.00	-
YoY %	-48.24%	299.78%	-2.73%	0.00%	-	-
Horiz. %	201.26%	388.87%	97.27%	100.00%	-	-
DY	3.16	4.31	1.44	1.32	0.00	-
YoY %	-26.68%	199.31%	9.09%	0.00%	-	-
Horiz. %	239.39%	326.52%	109.09%	100.00%	-	-
P/NAPS	1.21	1.11	1.76	1.53	0.00	-
YoY %	9.01%	-36.93%	15.03%	0.00%	-	-
Horiz. %	79.08%	72.55%	115.03%	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