Highlights

[AMTEL] QoQ 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 -     54.06%    YoY -     73.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 14,223 13,458 12,639 15,246 16,914 14,165 16,495 -9.38%
  QoQ % 5.68% 6.48% -17.10% -9.86% 19.41% -14.13% -
  Horiz. % 86.23% 81.59% 76.62% 92.43% 102.54% 85.87% 100.00%
PBT 2,120 1,150 869 1,512 1,248 1,169 1,184 47.30%
  QoQ % 84.35% 32.34% -42.53% 21.15% 6.76% -1.27% -
  Horiz. % 179.05% 97.13% 73.40% 127.70% 105.41% 98.73% 100.00%
Tax -920 -1 14 -387 -536 -24 -12 1,690.49%
  QoQ % -91,900.00% -107.14% 103.62% 27.80% -2,133.33% -100.00% -
  Horiz. % 7,666.67% 8.33% -116.67% 3,225.00% 4,466.67% 200.00% 100.00%
NP 1,200 1,149 883 1,125 712 1,145 1,172 1.58%
  QoQ % 4.44% 30.12% -21.51% 58.01% -37.82% -2.30% -
  Horiz. % 102.39% 98.04% 75.34% 95.99% 60.75% 97.70% 100.00%
NP to SH 1,083 1,090 849 1,100 714 1,124 1,161 -4.52%
  QoQ % -0.64% 28.39% -22.82% 54.06% -36.48% -3.19% -
  Horiz. % 93.28% 93.88% 73.13% 94.75% 61.50% 96.81% 100.00%
Tax Rate 43.40 % 0.09 % -1.61 % 25.60 % 42.95 % 2.05 % 1.01 % 1,118.44%
  QoQ % 48,122.22% 105.59% -106.29% -40.40% 1,995.12% 102.97% -
  Horiz. % 4,297.03% 8.91% -159.41% 2,534.65% 4,252.48% 202.97% 100.00%
Total Cost 13,023 12,309 11,756 14,121 16,202 13,020 15,323 -10.25%
  QoQ % 5.80% 4.70% -16.75% -12.84% 24.44% -15.03% -
  Horiz. % 84.99% 80.33% 76.72% 92.16% 105.74% 84.97% 100.00%
Net Worth 45,191 44,112 43,033 42,235 41,088 40,439 39,232 9.86%
  QoQ % 2.45% 2.51% 1.89% 2.79% 1.60% 3.07% -
  Horiz. % 115.19% 112.44% 109.69% 107.65% 104.73% 103.07% 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 41,088 40,439 39,232 9.86%
  QoQ % 2.45% 2.51% 1.89% 2.79% 1.60% 3.07% -
  Horiz. % 115.19% 112.44% 109.69% 107.65% 104.73% 103.07% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,230 49,298 49,194 0.11%
  QoQ % 0.00% 0.00% 0.00% 0.09% -0.14% 0.21% -
  Horiz. % 100.17% 100.17% 100.17% 100.17% 100.07% 100.21% 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 8.44 % 8.54 % 6.99 % 7.38 % 4.21 % 8.08 % 7.11 % 12.08%
  QoQ % -1.17% 22.17% -5.28% 75.30% -47.90% 13.64% -
  Horiz. % 118.71% 120.11% 98.31% 103.80% 59.21% 113.64% 100.00%
ROE 2.40 % 2.47 % 1.97 % 2.60 % 1.74 % 2.78 % 2.96 % -13.01%
  QoQ % -2.83% 25.38% -24.23% 49.43% -37.41% -6.08% -
  Horiz. % 81.08% 83.45% 66.55% 87.84% 58.78% 93.92% 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 28.86 27.31 25.65 30.94 34.36 28.73 33.53 -9.49%
  QoQ % 5.68% 6.47% -17.10% -9.95% 19.60% -14.32% -
  Horiz. % 86.07% 81.45% 76.50% 92.28% 102.48% 85.68% 100.00%
EPS 2.20 2.21 1.72 2.23 1.45 2.28 2.36 -4.56%
  QoQ % -0.45% 28.49% -22.87% 53.79% -36.40% -3.39% -
  Horiz. % 93.22% 93.64% 72.88% 94.49% 61.44% 96.61% 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 0.8346 0.8203 0.7975 9.74%
  QoQ % 2.45% 2.51% 1.89% 2.70% 1.74% 2.86% -
  Horiz. % 115.00% 112.25% 109.50% 107.47% 104.65% 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 26.24 24.83 23.32 28.13 31.21 26.14 30.44 -9.40%
  QoQ % 5.68% 6.48% -17.10% -9.87% 19.40% -14.13% -
  Horiz. % 86.20% 81.57% 76.61% 92.41% 102.53% 85.87% 100.00%
EPS 2.00 2.01 1.57 2.03 1.32 2.07 2.14 -4.40%
  QoQ % -0.50% 28.03% -22.66% 53.79% -36.23% -3.27% -
  Horiz. % 93.46% 93.93% 73.36% 94.86% 61.68% 96.73% 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 0.7581 0.7462 0.7239 9.85%
  QoQ % 2.45% 2.51% 1.89% 2.80% 1.59% 3.08% -
  Horiz. % 115.18% 112.43% 109.68% 107.65% 104.72% 103.08% 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 2.43 2.53 2.92 2.59 2.33 2.16 2.03 12.70%
  QoQ % -3.95% -13.36% 12.74% 11.16% 7.87% 6.40% -
  Horiz. % 119.70% 124.63% 143.84% 127.59% 114.78% 106.40% 100.00%
P/EPS 31.85 31.19 43.53 35.84 55.16 27.19 28.81 6.90%
  QoQ % 2.12% -28.35% 21.46% -35.03% 102.87% -5.62% -
  Horiz. % 110.55% 108.26% 151.09% 124.40% 191.46% 94.38% 100.00%
EY 3.14 3.21 2.30 2.79 1.81 3.68 3.47 -6.43%
  QoQ % -2.18% 39.57% -17.56% 54.14% -50.82% 6.05% -
  Horiz. % 90.49% 92.51% 66.28% 80.40% 52.16% 106.05% 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 2.53 2.49 2.92 2.46 2.42 2.23 1.94 19.31%
  QoQ % 1.61% -14.73% 18.70% 1.65% 8.52% 14.95% -
  Horiz. % 130.41% 128.35% 150.52% 126.80% 124.74% 114.95% 100.00%
P/EPS 33.22 30.74 43.53 34.05 57.23 28.07 27.54 13.28%
  QoQ % 8.07% -29.38% 27.84% -40.50% 103.88% 1.92% -
  Horiz. % 120.62% 111.62% 158.06% 123.64% 207.81% 101.92% 100.00%
EY 3.01 3.25 2.30 2.94 1.75 3.56 3.63 -11.71%
  QoQ % -7.38% 41.30% -21.77% 68.00% -50.84% -1.93% -
  Horiz. % 82.92% 89.53% 63.36% 80.99% 48.21% 98.07% 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.
 


 

351  383  473  1053 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.425+0.005 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers