Highlights

[AMTEL] QoQ Annualized Quarter Result on 2012-02-29 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 29-Feb-2012  [#1]
Profit Trend QoQ -     21.15%    YoY -     73.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 55,566 55,124 55,770 60,984 61,414 59,333 60,670 -5.68%
  QoQ % 0.80% -1.16% -8.55% -0.70% 3.51% -2.20% -
  Horiz. % 91.59% 90.86% 91.92% 100.52% 101.23% 97.80% 100.00%
PBT 5,651 4,708 4,762 6,048 4,289 4,054 3,744 31.48%
  QoQ % 20.03% -1.13% -21.26% 41.01% 5.78% 8.30% -
  Horiz. % 150.93% 125.75% 127.19% 161.54% 114.56% 108.30% 100.00%
Tax -1,294 -498 -746 -1,548 -607 -94 -94 471.65%
  QoQ % -159.49% 33.15% 51.81% -155.02% -541.20% -0.71% -
  Horiz. % 1,376.60% 530.50% 793.62% 1,646.81% 645.74% 100.71% 100.00%
NP 4,357 4,209 4,016 4,500 3,682 3,960 3,650 12.49%
  QoQ % 3.51% 4.81% -10.76% 22.22% -7.02% 8.49% -
  Horiz. % 119.37% 115.32% 110.03% 123.29% 100.88% 108.49% 100.00%
NP to SH 4,122 4,052 3,898 4,400 3,632 3,890 3,588 9.66%
  QoQ % 1.73% 3.95% -11.41% 21.15% -6.65% 8.44% -
  Horiz. % 114.88% 112.93% 108.64% 122.63% 101.23% 108.44% 100.00%
Tax Rate 22.90 % 10.59 % 15.67 % 25.60 % 14.15 % 2.33 % 2.51 % 334.87%
  QoQ % 116.24% -32.42% -38.79% 80.92% 507.30% -7.17% -
  Horiz. % 912.35% 421.91% 624.30% 1,019.92% 563.74% 92.83% 100.00%
Total Cost 51,209 50,914 51,754 56,484 57,732 55,373 57,020 -6.90%
  QoQ % 0.58% -1.62% -8.37% -2.16% 4.26% -2.89% -
  Horiz. % 89.81% 89.29% 90.76% 99.06% 101.25% 97.11% 100.00%
Net Worth 45,191 44,112 43,033 42,235 41,138 40,433 39,305 9.72%
  QoQ % 2.45% 2.51% 1.89% 2.67% 1.74% 2.87% -
  Horiz. % 114.98% 112.23% 109.49% 107.45% 104.66% 102.87% 100.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 45,191 44,112 43,033 42,235 41,138 40,433 39,305 9.72%
  QoQ % 2.45% 2.51% 1.89% 2.67% 1.74% 2.87% -
  Horiz. % 114.98% 112.23% 109.49% 107.45% 104.66% 102.87% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,278 49,290 49,285 -0.01%
  QoQ % 0.00% 0.00% 0.00% -0.00% -0.02% 0.01% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.99% 100.01% 100.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 7.84 % 7.64 % 7.20 % 7.38 % 6.00 % 6.67 % 6.02 % 19.20%
  QoQ % 2.62% 6.11% -2.44% 23.00% -10.04% 10.80% -
  Horiz. % 130.23% 126.91% 119.60% 122.59% 99.67% 110.80% 100.00%
ROE 9.12 % 9.19 % 9.06 % 10.42 % 8.83 % 9.62 % 9.13 % -0.07%
  QoQ % -0.76% 1.43% -13.05% 18.01% -8.21% 5.37% -
  Horiz. % 99.89% 100.66% 99.23% 114.13% 96.71% 105.37% 100.00%
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 112.76 111.87 113.18 123.76 124.63 120.37 123.10 -5.67%
  QoQ % 0.80% -1.16% -8.55% -0.70% 3.54% -2.22% -
  Horiz. % 91.60% 90.88% 91.94% 100.54% 101.24% 97.78% 100.00%
EPS 8.36 8.23 7.92 8.92 7.37 7.89 7.28 9.63%
  QoQ % 1.58% 3.91% -11.21% 21.03% -6.59% 8.38% -
  Horiz. % 114.84% 113.05% 108.79% 122.53% 101.24% 108.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9171 0.8952 0.8733 0.8571 0.8348 0.8203 0.7975 9.74%
  QoQ % 2.45% 2.51% 1.89% 2.67% 1.77% 2.86% -
  Horiz. % 115.00% 112.25% 109.50% 107.47% 104.68% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 102.53 101.71 102.90 112.52 113.32 109.48 111.94 -5.67%
  QoQ % 0.81% -1.16% -8.55% -0.71% 3.51% -2.20% -
  Horiz. % 91.59% 90.86% 91.92% 100.52% 101.23% 97.80% 100.00%
EPS 7.61 7.48 7.19 8.12 6.70 7.18 6.62 9.71%
  QoQ % 1.74% 4.03% -11.45% 21.19% -6.69% 8.46% -
  Horiz. % 114.95% 112.99% 108.61% 122.66% 101.21% 108.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8338 0.8139 0.7940 0.7793 0.7590 0.7460 0.7252 9.72%
  QoQ % 2.45% 2.51% 1.89% 2.67% 1.74% 2.87% -
  Horiz. % 114.98% 112.23% 109.49% 107.46% 104.66% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.7000 0.6900 0.7500 0.8000 0.8000 0.6200 0.6800 -
P/RPS 0.62 0.62 0.66 0.65 0.64 0.52 0.55 8.29%
  QoQ % 0.00% -6.06% 1.54% 1.56% 23.08% -5.45% -
  Horiz. % 112.73% 112.73% 120.00% 118.18% 116.36% 94.55% 100.00%
P/EPS 8.37 8.39 9.48 8.96 10.85 7.85 9.34 -7.03%
  QoQ % -0.24% -11.50% 5.80% -17.42% 38.22% -15.95% -
  Horiz. % 89.61% 89.83% 101.50% 95.93% 116.17% 84.05% 100.00%
EY 11.95 11.92 10.55 11.16 9.21 12.73 10.71 7.56%
  QoQ % 0.25% 12.99% -5.47% 21.17% -27.65% 18.86% -
  Horiz. % 111.58% 111.30% 98.51% 104.20% 85.99% 118.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.76 0.77 0.86 0.93 0.96 0.76 0.85 -7.17%
  QoQ % -1.30% -10.47% -7.53% -3.12% 26.32% -10.59% -
  Horiz. % 89.41% 90.59% 101.18% 109.41% 112.94% 89.41% 100.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 29/10/12 25/07/12 25/04/12 18/01/12 10/10/11 25/07/11 -
Price 0.7300 0.6800 0.7500 0.7600 0.8300 0.6400 0.6500 -
P/RPS 0.65 0.61 0.66 0.61 0.67 0.53 0.53 14.53%
  QoQ % 6.56% -7.58% 8.20% -8.96% 26.42% 0.00% -
  Horiz. % 122.64% 115.09% 124.53% 115.09% 126.42% 100.00% 100.00%
P/EPS 8.73 8.27 9.48 8.51 11.26 8.11 8.93 -1.49%
  QoQ % 5.56% -12.76% 11.40% -24.42% 38.84% -9.18% -
  Horiz. % 97.76% 92.61% 106.16% 95.30% 126.09% 90.82% 100.00%
EY 11.46 12.09 10.55 11.75 8.88 12.33 11.20 1.54%
  QoQ % -5.21% 14.60% -10.21% 32.32% -27.98% 10.09% -
  Horiz. % 102.32% 107.95% 94.20% 104.91% 79.29% 110.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.76 0.86 0.89 0.99 0.78 0.82 -1.63%
  QoQ % 5.26% -11.63% -3.37% -10.10% 26.92% -4.88% -
  Horiz. % 97.56% 92.68% 104.88% 108.54% 120.73% 95.12% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

315  329  573  1061 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.01-0.01 
 TIGER 0.125+0.005 
 TDM 0.32+0.035 
 EDUSPEC 0.03+0.005 
 RSAWIT 0.345+0.06 
 SERBADK-WA 0.485+0.18 
 DGB 0.130.00 
 WCEHB 0.34+0.01 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers