[AME] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -2.89%
YoY- 18.41%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 458,532 398,387 421,975 448,069 482,632 460,606 395,383 10.41%
PBT 69,212 68,905 75,393 83,093 85,547 81,139 68,555 0.63%
Tax -16,778 -16,388 -21,887 -24,355 -24,876 -22,073 -17,316 -2.08%
NP 52,434 52,517 53,506 58,738 60,671 59,066 51,239 1.55%
-
NP to SH 47,431 48,560 50,441 54,874 56,508 54,617 46,653 1.11%
-
Tax Rate 24.24% 23.78% 29.03% 29.31% 29.08% 27.20% 25.26% -
Total Cost 406,098 345,870 368,469 389,331 421,961 401,540 344,144 11.70%
-
Net Worth 711,146 704,739 685,519 672,706 683,384 674,841 653,486 5.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 16,016 16,016 17,084 17,084 17,084 17,084 12,813 16.08%
Div Payout % 33.77% 32.98% 33.87% 31.13% 30.23% 31.28% 27.47% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 711,146 704,739 685,519 672,706 683,384 674,841 653,486 5.81%
NOSH 640,672 640,672 640,672 640,672 427,115 427,115 427,115 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.44% 13.18% 12.68% 13.11% 12.57% 12.82% 12.96% -
ROE 6.67% 6.89% 7.36% 8.16% 8.27% 8.09% 7.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 71.57 62.18 65.86 69.94 113.00 107.84 92.57 -15.80%
EPS 7.40 7.58 7.87 8.57 13.23 12.79 10.92 -22.90%
DPS 2.50 2.50 2.67 2.67 4.00 4.00 3.00 -11.47%
NAPS 1.11 1.10 1.07 1.05 1.60 1.58 1.53 -19.30%
Adjusted Per Share Value based on latest NOSH - 640,672
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 71.82 62.40 66.09 70.18 75.59 72.14 61.92 10.42%
EPS 7.43 7.61 7.90 8.59 8.85 8.55 7.31 1.09%
DPS 2.51 2.51 2.68 2.68 2.68 2.68 2.01 16.00%
NAPS 1.1138 1.1038 1.0737 1.0536 1.0703 1.0569 1.0235 5.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.63 1.71 1.89 1.58 2.59 2.20 2.45 -
P/RPS 2.28 2.75 2.87 2.26 2.29 2.04 2.65 -9.56%
P/EPS 22.02 22.56 24.01 18.45 19.58 17.20 22.43 -1.22%
EY 4.54 4.43 4.17 5.42 5.11 5.81 4.46 1.19%
DY 1.53 1.46 1.41 1.69 1.54 1.82 1.22 16.34%
P/NAPS 1.47 1.55 1.77 1.50 1.62 1.39 1.60 -5.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 1.53 1.65 1.70 1.85 2.78 2.30 2.20 -
P/RPS 2.14 2.65 2.58 2.65 2.46 2.13 2.38 -6.85%
P/EPS 20.67 21.77 21.59 21.60 21.01 17.99 20.14 1.75%
EY 4.84 4.59 4.63 4.63 4.76 5.56 4.96 -1.62%
DY 1.63 1.52 1.57 1.44 1.44 1.74 1.36 12.86%
P/NAPS 1.38 1.50 1.59 1.76 1.74 1.46 1.44 -2.80%

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