Highlights

[AMTEL] QoQ Annualized Quarter Result on 2012-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-May-2012  [#2]
Profit Trend QoQ -     -11.41%    YoY -     8.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 45,976 55,566 55,124 55,770 60,984 61,414 59,333 -15.65%
  QoQ % -17.26% 0.80% -1.16% -8.55% -0.70% 3.51% -
  Horiz. % 77.49% 93.65% 92.91% 93.99% 102.78% 103.51% 100.00%
PBT 3,872 5,651 4,708 4,762 6,048 4,289 4,054 -3.03%
  QoQ % -31.48% 20.03% -1.13% -21.26% 41.01% 5.78% -
  Horiz. % 95.49% 139.37% 116.11% 117.44% 149.16% 105.78% 100.00%
Tax -1,476 -1,294 -498 -746 -1,548 -607 -94 525.16%
  QoQ % -14.06% -159.49% 33.15% 51.81% -155.02% -541.20% -
  Horiz. % 1,559.17% 1,366.91% 526.76% 788.03% 1,635.22% 641.20% 100.00%
NP 2,396 4,357 4,209 4,016 4,500 3,682 3,960 -28.49%
  QoQ % -45.01% 3.51% 4.81% -10.76% 22.22% -7.02% -
  Horiz. % 60.51% 110.03% 106.30% 101.41% 113.64% 92.98% 100.00%
NP to SH 2,100 4,122 4,052 3,898 4,400 3,632 3,890 -33.73%
  QoQ % -49.05% 1.73% 3.95% -11.41% 21.15% -6.65% -
  Horiz. % 53.98% 105.95% 104.15% 100.19% 113.09% 93.35% 100.00%
Tax Rate 38.12 % 22.90 % 10.59 % 15.67 % 25.60 % 14.15 % 2.33 % 545.56%
  QoQ % 66.46% 116.24% -32.42% -38.79% 80.92% 507.30% -
  Horiz. % 1,636.05% 982.83% 454.51% 672.53% 1,098.71% 607.30% 100.00%
Total Cost 43,580 51,209 50,914 51,754 56,484 57,732 55,373 -14.77%
  QoQ % -14.90% 0.58% -1.62% -8.37% -2.16% 4.26% -
  Horiz. % 78.70% 92.48% 91.95% 93.46% 102.01% 104.26% 100.00%
Net Worth 45,719 45,191 44,112 43,033 42,235 41,138 40,433 8.54%
  QoQ % 1.17% 2.45% 2.51% 1.89% 2.67% 1.74% -
  Horiz. % 113.07% 111.77% 109.10% 106.43% 104.46% 101.74% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 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
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 45,719 45,191 44,112 43,033 42,235 41,138 40,433 8.54%
  QoQ % 1.17% 2.45% 2.51% 1.89% 2.67% 1.74% -
  Horiz. % 113.07% 111.77% 109.10% 106.43% 104.46% 101.74% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,278 49,290 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% -0.02% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.98% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 5.21 % 7.84 % 7.64 % 7.20 % 7.38 % 6.00 % 6.67 % -15.20%
  QoQ % -33.55% 2.62% 6.11% -2.44% 23.00% -10.04% -
  Horiz. % 78.11% 117.54% 114.54% 107.95% 110.64% 89.96% 100.00%
ROE 4.59 % 9.12 % 9.19 % 9.06 % 10.42 % 8.83 % 9.62 % -38.97%
  QoQ % -49.67% -0.76% 1.43% -13.05% 18.01% -8.21% -
  Horiz. % 47.71% 94.80% 95.53% 94.18% 108.32% 91.79% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 93.30 112.76 111.87 113.18 123.76 124.63 120.37 -15.63%
  QoQ % -17.26% 0.80% -1.16% -8.55% -0.70% 3.54% -
  Horiz. % 77.51% 93.68% 92.94% 94.03% 102.82% 103.54% 100.00%
EPS 4.28 8.36 8.23 7.92 8.92 7.37 7.89 -33.51%
  QoQ % -48.80% 1.58% 3.91% -11.21% 21.03% -6.59% -
  Horiz. % 54.25% 105.96% 104.31% 100.38% 113.05% 93.41% 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 0.9278 0.9171 0.8952 0.8733 0.8571 0.8348 0.8203 8.56%
  QoQ % 1.17% 2.45% 2.51% 1.89% 2.67% 1.77% -
  Horiz. % 113.10% 111.80% 109.13% 106.46% 104.49% 101.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 84.83 102.53 101.71 102.90 112.52 113.32 109.48 -15.65%
  QoQ % -17.26% 0.81% -1.16% -8.55% -0.71% 3.51% -
  Horiz. % 77.48% 93.65% 92.90% 93.99% 102.78% 103.51% 100.00%
EPS 3.87 7.61 7.48 7.19 8.12 6.70 7.18 -33.79%
  QoQ % -49.15% 1.74% 4.03% -11.45% 21.19% -6.69% -
  Horiz. % 53.90% 105.99% 104.18% 100.14% 113.09% 93.31% 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 0.8436 0.8338 0.8139 0.7940 0.7793 0.7590 0.7460 8.55%
  QoQ % 1.18% 2.45% 2.51% 1.89% 2.67% 1.74% -
  Horiz. % 113.08% 111.77% 109.10% 106.43% 104.46% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.7100 0.7000 0.6900 0.7500 0.8000 0.8000 0.6200 -
P/RPS 0.76 0.62 0.62 0.66 0.65 0.64 0.52 28.82%
  QoQ % 22.58% 0.00% -6.06% 1.54% 1.56% 23.08% -
  Horiz. % 146.15% 119.23% 119.23% 126.92% 125.00% 123.08% 100.00%
P/EPS 16.66 8.37 8.39 9.48 8.96 10.85 7.85 65.22%
  QoQ % 99.04% -0.24% -11.50% 5.80% -17.42% 38.22% -
  Horiz. % 212.23% 106.62% 106.88% 120.76% 114.14% 138.22% 100.00%
EY 6.00 11.95 11.92 10.55 11.16 9.21 12.73 -39.46%
  QoQ % -49.79% 0.25% 12.99% -5.47% 21.17% -27.65% -
  Horiz. % 47.13% 93.87% 93.64% 82.88% 87.67% 72.35% 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 0.77 0.76 0.77 0.86 0.93 0.96 0.76 0.88%
  QoQ % 1.32% -1.30% -10.47% -7.53% -3.12% 26.32% -
  Horiz. % 101.32% 100.00% 101.32% 113.16% 122.37% 126.32% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 23/01/13 29/10/12 25/07/12 25/04/12 18/01/12 10/10/11 -
Price 0.7350 0.7300 0.6800 0.7500 0.7600 0.8300 0.6400 -
P/RPS 0.79 0.65 0.61 0.66 0.61 0.67 0.53 30.52%
  QoQ % 21.54% 6.56% -7.58% 8.20% -8.96% 26.42% -
  Horiz. % 149.06% 122.64% 115.09% 124.53% 115.09% 126.42% 100.00%
P/EPS 17.25 8.73 8.27 9.48 8.51 11.26 8.11 65.47%
  QoQ % 97.59% 5.56% -12.76% 11.40% -24.42% 38.84% -
  Horiz. % 212.70% 107.64% 101.97% 116.89% 104.93% 138.84% 100.00%
EY 5.80 11.46 12.09 10.55 11.75 8.88 12.33 -39.54%
  QoQ % -49.39% -5.21% 14.60% -10.21% 32.32% -27.98% -
  Horiz. % 47.04% 92.94% 98.05% 85.56% 95.30% 72.02% 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 0.79 0.80 0.76 0.86 0.89 0.99 0.78 0.85%
  QoQ % -1.25% 5.26% -11.63% -3.37% -10.10% 26.92% -
  Horiz. % 101.28% 102.56% 97.44% 110.26% 114.10% 126.92% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers