Highlights

[AMTEL] QoQ Quarter Result on 2011-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 18-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 30-Nov-2011  [#4]
Profit Trend QoQ -     -36.48%    YoY -     1.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 13,458 12,639 15,246 16,914 14,165 16,495 13,840 -1.84%
  QoQ % 6.48% -17.10% -9.86% 19.41% -14.13% 19.18% -
  Horiz. % 97.24% 91.32% 110.16% 122.21% 102.35% 119.18% 100.00%
PBT 1,150 869 1,512 1,248 1,169 1,184 688 40.63%
  QoQ % 32.34% -42.53% 21.15% 6.76% -1.27% 72.09% -
  Horiz. % 167.15% 126.31% 219.77% 181.40% 169.91% 172.09% 100.00%
Tax -1 14 -387 -536 -24 -12 -35 -90.55%
  QoQ % -107.14% 103.62% 27.80% -2,133.33% -100.00% 65.71% -
  Horiz. % 2.86% -40.00% 1,105.71% 1,531.43% 68.57% 34.29% 100.00%
NP 1,149 883 1,125 712 1,145 1,172 653 45.50%
  QoQ % 30.12% -21.51% 58.01% -37.82% -2.30% 79.48% -
  Horiz. % 175.96% 135.22% 172.28% 109.04% 175.34% 179.48% 100.00%
NP to SH 1,090 849 1,100 714 1,124 1,161 633 43.43%
  QoQ % 28.39% -22.82% 54.06% -36.48% -3.19% 83.41% -
  Horiz. % 172.20% 134.12% 173.78% 112.80% 177.57% 183.41% 100.00%
Tax Rate 0.09 % -1.61 % 25.60 % 42.95 % 2.05 % 1.01 % 5.09 % -93.13%
  QoQ % 105.59% -106.29% -40.40% 1,995.12% 102.97% -80.16% -
  Horiz. % 1.77% -31.63% 502.95% 843.81% 40.28% 19.84% 100.00%
Total Cost 12,309 11,756 14,121 16,202 13,020 15,323 13,187 -4.47%
  QoQ % 4.70% -16.75% -12.84% 24.44% -15.03% 16.20% -
  Horiz. % 93.34% 89.15% 107.08% 122.86% 98.73% 116.20% 100.00%
Net Worth 44,112 43,033 42,235 41,088 40,439 39,232 38,271 9.88%
  QoQ % 2.51% 1.89% 2.79% 1.60% 3.07% 2.51% -
  Horiz. % 115.26% 112.44% 110.36% 107.36% 105.66% 102.51% 100.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 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
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 44,112 43,033 42,235 41,088 40,439 39,232 38,271 9.88%
  QoQ % 2.51% 1.89% 2.79% 1.60% 3.07% 2.51% -
  Horiz. % 115.26% 112.44% 110.36% 107.36% 105.66% 102.51% 100.00%
NOSH 49,277 49,277 49,277 49,230 49,298 49,194 49,453 -0.24%
  QoQ % 0.00% 0.00% 0.09% -0.14% 0.21% -0.52% -
  Horiz. % 99.64% 99.64% 99.64% 99.55% 99.69% 99.48% 100.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 8.54 % 6.99 % 7.38 % 4.21 % 8.08 % 7.11 % 4.72 % 48.22%
  QoQ % 22.17% -5.28% 75.30% -47.90% 13.64% 50.64% -
  Horiz. % 180.93% 148.09% 156.36% 89.19% 171.19% 150.64% 100.00%
ROE 2.47 % 1.97 % 2.60 % 1.74 % 2.78 % 2.96 % 1.65 % 30.70%
  QoQ % 25.38% -24.23% 49.43% -37.41% -6.08% 79.39% -
  Horiz. % 149.70% 119.39% 157.58% 105.45% 168.48% 179.39% 100.00%
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 27.31 25.65 30.94 34.36 28.73 33.53 27.99 -1.62%
  QoQ % 6.47% -17.10% -9.95% 19.60% -14.32% 19.79% -
  Horiz. % 97.57% 91.64% 110.54% 122.76% 102.64% 119.79% 100.00%
EPS 2.21 1.72 2.23 1.45 2.28 2.36 1.28 43.68%
  QoQ % 28.49% -22.87% 53.79% -36.40% -3.39% 84.37% -
  Horiz. % 172.66% 134.38% 174.22% 113.28% 178.12% 184.38% 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 0.8952 0.8733 0.8571 0.8346 0.8203 0.7975 0.7739 10.15%
  QoQ % 2.51% 1.89% 2.70% 1.74% 2.86% 3.05% -
  Horiz. % 115.67% 112.84% 110.75% 107.84% 106.00% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 24.83 23.32 28.13 31.21 26.14 30.44 25.54 -1.85%
  QoQ % 6.48% -17.10% -9.87% 19.40% -14.13% 19.19% -
  Horiz. % 97.22% 91.31% 110.14% 122.20% 102.35% 119.19% 100.00%
EPS 2.01 1.57 2.03 1.32 2.07 2.14 1.17 43.21%
  QoQ % 28.03% -22.66% 53.79% -36.23% -3.27% 82.91% -
  Horiz. % 171.79% 134.19% 173.50% 112.82% 176.92% 182.91% 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 0.8139 0.7940 0.7793 0.7581 0.7462 0.7239 0.7062 9.88%
  QoQ % 2.51% 1.89% 2.80% 1.59% 3.08% 2.51% -
  Horiz. % 115.25% 112.43% 110.35% 107.35% 105.66% 102.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.6900 0.7500 0.8000 0.8000 0.6200 0.6800 0.7100 -
P/RPS 2.53 2.92 2.59 2.33 2.16 2.03 2.54 -0.26%
  QoQ % -13.36% 12.74% 11.16% 7.87% 6.40% -20.08% -
  Horiz. % 99.61% 114.96% 101.97% 91.73% 85.04% 79.92% 100.00%
P/EPS 31.19 43.53 35.84 55.16 27.19 28.81 55.47 -31.76%
  QoQ % -28.35% 21.46% -35.03% 102.87% -5.62% -48.06% -
  Horiz. % 56.23% 78.47% 64.61% 99.44% 49.02% 51.94% 100.00%
EY 3.21 2.30 2.79 1.81 3.68 3.47 1.80 46.80%
  QoQ % 39.57% -17.56% 54.14% -50.82% 6.05% 92.78% -
  Horiz. % 178.33% 127.78% 155.00% 100.56% 204.44% 192.78% 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 0.86 0.93 0.96 0.76 0.85 0.92 -11.14%
  QoQ % -10.47% -7.53% -3.12% 26.32% -10.59% -7.61% -
  Horiz. % 83.70% 93.48% 101.09% 104.35% 82.61% 92.39% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 25/07/12 25/04/12 18/01/12 10/10/11 25/07/11 27/04/11 -
Price 0.6800 0.7500 0.7600 0.8300 0.6400 0.6500 0.6750 -
P/RPS 2.49 2.92 2.46 2.42 2.23 1.94 2.41 2.19%
  QoQ % -14.73% 18.70% 1.65% 8.52% 14.95% -19.50% -
  Horiz. % 103.32% 121.16% 102.07% 100.41% 92.53% 80.50% 100.00%
P/EPS 30.74 43.53 34.05 57.23 28.07 27.54 52.73 -30.10%
  QoQ % -29.38% 27.84% -40.50% 103.88% 1.92% -47.77% -
  Horiz. % 58.30% 82.55% 64.57% 108.53% 53.23% 52.23% 100.00%
EY 3.25 2.30 2.94 1.75 3.56 3.63 1.90 42.80%
  QoQ % 41.30% -21.77% 68.00% -50.84% -1.93% 91.05% -
  Horiz. % 171.05% 121.05% 154.74% 92.11% 187.37% 191.05% 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 0.86 0.89 0.99 0.78 0.82 0.87 -8.58%
  QoQ % -11.63% -3.37% -10.10% 26.92% -4.88% -5.75% -
  Horiz. % 87.36% 98.85% 102.30% 113.79% 89.66% 94.25% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers