Highlights

[AMTEL] QoQ Cumulative Quarter Result on 2019-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 24-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2019
Quarter 31-Aug-2019  [#3]
Profit Trend QoQ -     47.27%    YoY -     776.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 17,918 11,364 63,170 45,762 30,558 13,639 50,926 -50.13%
  QoQ % 57.67% -82.01% 38.04% 49.75% 124.05% -73.22% -
  Horiz. % 35.18% 22.31% 124.04% 89.86% 60.00% 26.78% 100.00%
PBT 1,529 1,356 6,471 3,919 2,672 1,026 1,731 -7.93%
  QoQ % 12.76% -79.04% 65.12% 46.67% 160.43% -40.73% -
  Horiz. % 88.33% 78.34% 373.83% 226.40% 154.36% 59.27% 100.00%
Tax -416 -373 -1,468 -1,118 -770 -296 -695 -28.95%
  QoQ % -11.53% 74.59% -31.31% -45.19% -160.14% 57.41% -
  Horiz. % 59.86% 53.67% 211.22% 160.86% 110.79% 42.59% 100.00%
NP 1,113 983 5,003 2,801 1,902 730 1,036 4.89%
  QoQ % 13.22% -80.35% 78.61% 47.27% 160.55% -29.54% -
  Horiz. % 107.43% 94.88% 482.92% 270.37% 183.59% 70.46% 100.00%
NP to SH 1,113 983 5,003 2,801 1,902 730 1,071 2.60%
  QoQ % 13.22% -80.35% 78.61% 47.27% 160.55% -31.84% -
  Horiz. % 103.92% 91.78% 467.13% 261.53% 177.59% 68.16% 100.00%
Tax Rate 27.21 % 27.51 % 22.69 % 28.53 % 28.82 % 28.85 % 40.15 % -22.83%
  QoQ % -1.09% 21.24% -20.47% -1.01% -0.10% -28.14% -
  Horiz. % 67.77% 68.52% 56.51% 71.06% 71.78% 71.86% 100.00%
Total Cost 16,805 10,381 58,167 42,961 28,656 12,909 49,890 -51.56%
  QoQ % 61.88% -82.15% 35.39% 49.92% 121.98% -74.13% -
  Horiz. % 33.68% 20.81% 116.59% 86.11% 57.44% 25.87% 100.00%
Net Worth 51,140 51,004 50,197 47,996 47,097 45,926 41,343 15.22%
  QoQ % 0.27% 1.61% 4.58% 1.91% 2.55% 11.08% -
  Horiz. % 123.70% 123.37% 121.41% 116.09% 113.92% 111.08% 100.00%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 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
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 51,140 51,004 50,197 47,996 47,097 45,926 41,343 15.22%
  QoQ % 0.27% 1.61% 4.58% 1.91% 2.55% 11.08% -
  Horiz. % 123.70% 123.37% 121.41% 116.09% 113.92% 111.08% 100.00%
NOSH 54,197 54,197 54,197 54,197 54,197 54,197 49,566 6.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9.34% -
  Horiz. % 109.34% 109.34% 109.34% 109.34% 109.34% 109.34% 100.00%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 6.21 % 8.65 % 7.92 % 6.12 % 6.22 % 5.35 % 2.03 % 110.59%
  QoQ % -28.21% 9.22% 29.41% -1.61% 16.26% 163.55% -
  Horiz. % 305.91% 426.11% 390.15% 301.48% 306.40% 263.55% 100.00%
ROE 2.18 % 1.93 % 9.97 % 5.84 % 4.04 % 1.59 % 2.59 % -10.84%
  QoQ % 12.95% -80.64% 70.72% 44.55% 154.09% -38.61% -
  Horiz. % 84.17% 74.52% 384.94% 225.48% 155.98% 61.39% 100.00%
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 33.06 20.97 116.56 84.44 56.38 25.17 102.74 -53.01%
  QoQ % 57.65% -82.01% 38.04% 49.77% 124.00% -75.50% -
  Horiz. % 32.18% 20.41% 113.45% 82.19% 54.88% 24.50% 100.00%
EPS 2.05 1.81 9.23 5.17 3.51 1.35 2.16 -3.42%
  QoQ % 13.26% -80.39% 78.53% 47.29% 160.00% -37.50% -
  Horiz. % 94.91% 83.80% 427.31% 239.35% 162.50% 62.50% 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 0.9436 0.9411 0.9262 0.8856 0.8690 0.8474 0.8341 8.56%
  QoQ % 0.27% 1.61% 4.58% 1.91% 2.55% 1.59% -
  Horiz. % 113.13% 112.83% 111.04% 106.17% 104.18% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 27.55 17.47 97.13 70.36 46.99 20.97 78.30 -50.13%
  QoQ % 57.70% -82.01% 38.05% 49.73% 124.08% -73.22% -
  Horiz. % 35.19% 22.31% 124.05% 89.86% 60.01% 26.78% 100.00%
EPS 1.71 1.51 7.69 4.31 2.92 1.12 1.65 2.41%
  QoQ % 13.25% -80.36% 78.42% 47.60% 160.71% -32.12% -
  Horiz. % 103.64% 91.52% 466.06% 261.21% 176.97% 67.88% 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 0.7863 0.7843 0.7718 0.7380 0.7242 0.7062 0.6357 15.21%
  QoQ % 0.26% 1.62% 4.58% 1.91% 2.55% 11.09% -
  Horiz. % 123.69% 123.38% 121.41% 116.09% 113.92% 111.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.5000 0.5350 0.6150 0.6150 0.6700 0.6550 0.6550 -
P/RPS 1.51 2.55 0.53 0.73 1.19 2.60 0.64 77.14%
  QoQ % -40.78% 381.13% -27.40% -38.66% -54.23% 306.25% -
  Horiz. % 235.94% 398.44% 82.81% 114.06% 185.94% 406.25% 100.00%
P/EPS 24.35 29.50 6.66 11.90 19.09 48.63 30.31 -13.57%
  QoQ % -17.46% 342.94% -44.03% -37.66% -60.74% 60.44% -
  Horiz. % 80.34% 97.33% 21.97% 39.26% 62.98% 160.44% 100.00%
EY 4.11 3.39 15.01 8.40 5.24 2.06 3.30 15.74%
  QoQ % 21.24% -77.42% 78.69% 60.31% 154.37% -37.58% -
  Horiz. % 124.55% 102.73% 454.85% 254.55% 158.79% 62.42% 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 0.53 0.57 0.66 0.69 0.77 0.77 0.79 -23.35%
  QoQ % -7.02% -13.64% -4.35% -10.39% 0.00% -2.53% -
  Horiz. % 67.09% 72.15% 83.54% 87.34% 97.47% 97.47% 100.00%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 28/07/20 - 21/01/20 24/10/19 31/07/19 29/04/19 29/01/19 -
Price 0.7300 0.5200 0.6150 0.6150 0.6200 0.6550 0.6550 -
P/RPS 2.21 2.48 0.53 0.73 1.10 2.60 0.64 128.29%
  QoQ % -10.89% 367.92% -27.40% -33.64% -57.69% 306.25% -
  Horiz. % 345.31% 387.50% 82.81% 114.06% 171.88% 406.25% 100.00%
P/EPS 35.55 28.67 6.66 11.90 17.67 48.63 30.31 11.21%
  QoQ % 24.00% 330.48% -44.03% -32.65% -63.66% 60.44% -
  Horiz. % 117.29% 94.59% 21.97% 39.26% 58.30% 160.44% 100.00%
EY 2.81 3.49 15.01 8.40 5.66 2.06 3.30 -10.15%
  QoQ % -19.48% -76.75% 78.69% 48.41% 174.76% -37.58% -
  Horiz. % 85.15% 105.76% 454.85% 254.55% 171.52% 62.42% 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 0.55 0.66 0.69 0.71 0.77 0.79 -1.69%
  QoQ % 40.00% -16.67% -4.35% -2.82% -7.79% -2.53% -
  Horiz. % 97.47% 69.62% 83.54% 87.34% 89.87% 97.47% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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