[AME] YoY TTM 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- -8.08%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 790,461 558,437 421,975 395,383 351,353 22.45%
PBT 192,842 124,048 75,393 68,555 98,710 18.21%
Tax -40,146 -23,565 -21,887 -17,316 -27,110 10.30%
NP 152,696 100,483 53,506 51,239 71,600 20.82%
-
NP to SH 109,362 82,052 50,441 46,653 64,740 13.99%
-
Tax Rate 20.82% 19.00% 29.03% 25.26% 27.46% -
Total Cost 637,765 457,954 368,469 344,144 279,753 22.85%
-
Net Worth 862,775 767,876 685,519 653,486 601,813 9.41%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 31,954 19,433 17,084 12,813 - -
Div Payout % 29.22% 23.68% 33.87% 27.47% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 862,775 767,876 685,519 653,486 601,813 9.41%
NOSH 640,672 640,672 640,672 427,115 427,115 10.66%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 19.32% 17.99% 12.68% 12.96% 20.38% -
ROE 12.68% 10.69% 7.36% 7.14% 10.76% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 123.68 87.27 65.86 92.57 84.65 9.93%
EPS 17.11 12.82 7.87 10.92 15.60 2.33%
DPS 5.00 3.04 2.67 3.00 0.00 -
NAPS 1.35 1.20 1.07 1.53 1.45 -1.76%
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 CAGR
RPS 123.80 87.46 66.09 61.92 55.03 22.45%
EPS 17.13 12.85 7.90 7.31 10.14 13.99%
DPS 5.00 3.04 2.68 2.01 0.00 -
NAPS 1.3513 1.2026 1.0737 1.0235 0.9426 9.41%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 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 -
P/RPS 1.35 1.42 2.87 2.65 2.22 -11.68%
P/EPS 9.76 9.67 24.01 22.43 12.05 -5.12%
EY 10.25 10.34 4.17 4.46 8.30 5.41%
DY 2.99 2.45 1.41 1.22 0.00 -
P/NAPS 1.24 1.03 1.77 1.60 1.30 -1.17%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 28/02/24 24/02/23 24/02/22 25/02/21 - -
Price 1.67 1.28 1.70 2.20 0.00 -
P/RPS 1.35 1.47 2.58 2.38 0.00 -
P/EPS 9.76 9.98 21.59 20.14 0.00 -
EY 10.25 10.02 4.63 4.96 0.00 -
DY 2.99 2.37 1.57 1.36 0.00 -
P/NAPS 1.24 1.07 1.59 1.44 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