Highlights

[AMTEL] QoQ Annualized Quarter Result on 2011-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-May-2011  [#2]
Profit Trend QoQ -     41.71%    YoY -     46.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 60,984 61,414 59,333 60,670 55,360 59,796 61,464 -0.52%
  QoQ % -0.70% 3.51% -2.20% 9.59% -7.42% -2.71% -
  Horiz. % 99.22% 99.92% 96.53% 98.71% 90.07% 97.29% 100.00%
PBT 6,048 4,289 4,054 3,744 2,752 3,803 4,128 29.03%
  QoQ % 41.01% 5.78% 8.30% 36.05% -27.64% -7.87% -
  Horiz. % 146.51% 103.90% 98.22% 90.70% 66.67% 92.13% 100.00%
Tax -1,548 -607 -94 -94 -140 -335 -298 199.80%
  QoQ % -155.02% -541.20% -0.71% 32.86% 58.21% -12.17% -
  Horiz. % 518.30% 203.24% 31.70% 31.47% 46.87% 112.17% 100.00%
NP 4,500 3,682 3,960 3,650 2,612 3,468 3,829 11.37%
  QoQ % 22.22% -7.02% 8.49% 39.74% -24.68% -9.44% -
  Horiz. % 117.51% 96.15% 103.41% 95.32% 68.21% 90.56% 100.00%
NP to SH 4,400 3,632 3,890 3,588 2,532 3,855 4,200 3.15%
  QoQ % 21.15% -6.65% 8.44% 41.71% -34.32% -8.21% -
  Horiz. % 104.76% 86.48% 92.63% 85.43% 60.29% 91.79% 100.00%
Tax Rate 25.60 % 14.15 % 2.33 % 2.51 % 5.09 % 8.81 % 7.24 % 132.27%
  QoQ % 80.92% 507.30% -7.17% -50.69% -42.22% 21.69% -
  Horiz. % 353.59% 195.44% 32.18% 34.67% 70.30% 121.69% 100.00%
Total Cost 56,484 57,732 55,373 57,020 52,748 56,328 57,634 -1.34%
  QoQ % -2.16% 4.26% -2.89% 8.10% -6.36% -2.27% -
  Horiz. % 98.00% 100.17% 96.08% 98.93% 91.52% 97.73% 100.00%
Net Worth 42,235 41,138 40,433 39,305 38,271 37,366 36,661 9.90%
  QoQ % 2.67% 1.74% 2.87% 2.70% 2.42% 1.92% -
  Horiz. % 115.20% 112.21% 110.29% 107.21% 104.39% 101.92% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 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
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 42,235 41,138 40,433 39,305 38,271 37,366 36,661 9.90%
  QoQ % 2.67% 1.74% 2.87% 2.70% 2.42% 1.92% -
  Horiz. % 115.20% 112.21% 110.29% 107.21% 104.39% 101.92% 100.00%
NOSH 49,277 49,278 49,290 49,285 49,453 49,296 49,295 -0.03%
  QoQ % -0.00% -0.02% 0.01% -0.34% 0.32% 0.00% -
  Horiz. % 99.96% 99.97% 99.99% 99.98% 100.32% 100.00% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 7.38 % 6.00 % 6.67 % 6.02 % 4.72 % 5.80 % 6.23 % 11.97%
  QoQ % 23.00% -10.04% 10.80% 27.54% -18.62% -6.90% -
  Horiz. % 118.46% 96.31% 107.06% 96.63% 75.76% 93.10% 100.00%
ROE 10.42 % 8.83 % 9.62 % 9.13 % 6.62 % 10.32 % 11.46 % -6.15%
  QoQ % 18.01% -8.21% 5.37% 37.92% -35.85% -9.95% -
  Horiz. % 90.92% 77.05% 83.94% 79.67% 57.77% 90.05% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 123.76 124.63 120.37 123.10 111.94 121.30 124.68 -0.49%
  QoQ % -0.70% 3.54% -2.22% 9.97% -7.72% -2.71% -
  Horiz. % 99.26% 99.96% 96.54% 98.73% 89.78% 97.29% 100.00%
EPS 8.92 7.37 7.89 7.28 5.12 7.82 8.52 3.11%
  QoQ % 21.03% -6.59% 8.38% 42.19% -34.53% -8.22% -
  Horiz. % 104.69% 86.50% 92.61% 85.45% 60.09% 91.78% 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 0.8571 0.8348 0.8203 0.7975 0.7739 0.7580 0.7437 9.93%
  QoQ % 2.67% 1.77% 2.86% 3.05% 2.10% 1.92% -
  Horiz. % 115.25% 112.25% 110.30% 107.23% 104.06% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 93.77 94.43 91.23 93.29 85.12 91.94 94.51 -0.52%
  QoQ % -0.70% 3.51% -2.21% 9.60% -7.42% -2.72% -
  Horiz. % 99.22% 99.92% 96.53% 98.71% 90.06% 97.28% 100.00%
EPS 6.77 5.58 5.98 5.52 3.89 5.93 6.46 3.18%
  QoQ % 21.33% -6.69% 8.33% 41.90% -34.40% -8.20% -
  Horiz. % 104.80% 86.38% 92.57% 85.45% 60.22% 91.80% 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 0.6494 0.6325 0.6217 0.6044 0.5885 0.5746 0.5637 9.90%
  QoQ % 2.67% 1.74% 2.86% 2.70% 2.42% 1.93% -
  Horiz. % 115.20% 112.21% 110.29% 107.22% 104.40% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.8000 0.8000 0.6200 0.6800 0.7100 0.7800 1.0000 -
P/RPS 0.65 0.64 0.52 0.55 0.63 0.64 0.80 -12.94%
  QoQ % 1.56% 23.08% -5.45% -12.70% -1.56% -20.00% -
  Horiz. % 81.25% 80.00% 65.00% 68.75% 78.75% 80.00% 100.00%
P/EPS 8.96 10.85 7.85 9.34 13.87 9.97 11.74 -16.50%
  QoQ % -17.42% 38.22% -15.95% -32.66% 39.12% -15.08% -
  Horiz. % 76.32% 92.42% 66.87% 79.56% 118.14% 84.92% 100.00%
EY 11.16 9.21 12.73 10.71 7.21 10.03 8.52 19.74%
  QoQ % 21.17% -27.65% 18.86% 48.54% -28.12% 17.72% -
  Horiz. % 130.99% 108.10% 149.41% 125.70% 84.62% 117.72% 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 0.93 0.96 0.76 0.85 0.92 1.03 1.34 -21.63%
  QoQ % -3.12% 26.32% -10.59% -7.61% -10.68% -23.13% -
  Horiz. % 69.40% 71.64% 56.72% 63.43% 68.66% 76.87% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 25/04/12 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 -
Price 0.7600 0.8300 0.6400 0.6500 0.6750 0.6950 0.7000 -
P/RPS 0.61 0.67 0.53 0.53 0.60 0.57 0.56 5.87%
  QoQ % -8.96% 26.42% 0.00% -11.67% 5.26% 1.79% -
  Horiz. % 108.93% 119.64% 94.64% 94.64% 107.14% 101.79% 100.00%
P/EPS 8.51 11.26 8.11 8.93 13.18 8.89 8.22 2.34%
  QoQ % -24.42% 38.84% -9.18% -32.25% 48.26% 8.15% -
  Horiz. % 103.53% 136.98% 98.66% 108.64% 160.34% 108.15% 100.00%
EY 11.75 8.88 12.33 11.20 7.59 11.25 12.17 -2.32%
  QoQ % 32.32% -27.98% 10.09% 47.56% -32.53% -7.56% -
  Horiz. % 96.55% 72.97% 101.31% 92.03% 62.37% 92.44% 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 0.89 0.99 0.78 0.82 0.87 0.92 0.94 -3.58%
  QoQ % -10.10% 26.92% -4.88% -5.75% -5.43% -2.13% -
  Horiz. % 94.68% 105.32% 82.98% 87.23% 92.55% 97.87% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

451  317  630  1066 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.85+0.085 
 KANGER 0.19+0.005 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS