Highlights

[AMTEL] QoQ Quarter Result on 2011-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 10-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-Aug-2011  [#3]
Profit Trend QoQ -     -3.19%    YoY -     -41.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 12,639 15,246 16,914 14,165 16,495 13,840 13,698 -5.22%
  QoQ % -17.10% -9.86% 19.41% -14.13% 19.18% 1.04% -
  Horiz. % 92.27% 111.30% 123.48% 103.41% 120.42% 101.04% 100.00%
PBT 869 1,512 1,248 1,169 1,184 688 707 14.73%
  QoQ % -42.53% 21.15% 6.76% -1.27% 72.09% -2.69% -
  Horiz. % 122.91% 213.86% 176.52% 165.35% 167.47% 97.31% 100.00%
Tax 14 -387 -536 -24 -12 -35 -111 -
  QoQ % 103.62% 27.80% -2,133.33% -100.00% 65.71% 68.47% -
  Horiz. % -12.61% 348.65% 482.88% 21.62% 10.81% 31.53% 100.00%
NP 883 1,125 712 1,145 1,172 653 596 29.93%
  QoQ % -21.51% 58.01% -37.82% -2.30% 79.48% 9.56% -
  Horiz. % 148.15% 188.76% 119.46% 192.11% 196.64% 109.56% 100.00%
NP to SH 849 1,100 714 1,124 1,161 633 705 13.18%
  QoQ % -22.82% 54.06% -36.48% -3.19% 83.41% -10.21% -
  Horiz. % 120.43% 156.03% 101.28% 159.43% 164.68% 89.79% 100.00%
Tax Rate -1.61 % 25.60 % 42.95 % 2.05 % 1.01 % 5.09 % 15.70 % -
  QoQ % -106.29% -40.40% 1,995.12% 102.97% -80.16% -67.58% -
  Horiz. % -10.25% 163.06% 273.57% 13.06% 6.43% 32.42% 100.00%
Total Cost 11,756 14,121 16,202 13,020 15,323 13,187 13,102 -6.97%
  QoQ % -16.75% -12.84% 24.44% -15.03% 16.20% 0.65% -
  Horiz. % 89.73% 107.78% 123.66% 99.37% 116.95% 100.65% 100.00%
Net Worth 43,033 42,235 41,088 40,439 39,232 38,271 37,369 9.86%
  QoQ % 1.89% 2.79% 1.60% 3.07% 2.51% 2.41% -
  Horiz. % 115.16% 113.02% 109.95% 108.21% 104.99% 102.41% 100.00%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 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
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 43,033 42,235 41,088 40,439 39,232 38,271 37,369 9.86%
  QoQ % 1.89% 2.79% 1.60% 3.07% 2.51% 2.41% -
  Horiz. % 115.16% 113.02% 109.95% 108.21% 104.99% 102.41% 100.00%
NOSH 49,277 49,277 49,230 49,298 49,194 49,453 49,300 -0.03%
  QoQ % 0.00% 0.09% -0.14% 0.21% -0.52% 0.31% -
  Horiz. % 99.95% 99.95% 99.86% 100.00% 99.79% 100.31% 100.00%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 6.99 % 7.38 % 4.21 % 8.08 % 7.11 % 4.72 % 4.35 % 37.15%
  QoQ % -5.28% 75.30% -47.90% 13.64% 50.64% 8.51% -
  Horiz. % 160.69% 169.66% 96.78% 185.75% 163.45% 108.51% 100.00%
ROE 1.97 % 2.60 % 1.74 % 2.78 % 2.96 % 1.65 % 1.89 % 2.80%
  QoQ % -24.23% 49.43% -37.41% -6.08% 79.39% -12.70% -
  Horiz. % 104.23% 137.57% 92.06% 147.09% 156.61% 87.30% 100.00%
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 25.65 30.94 34.36 28.73 33.53 27.99 27.78 -5.17%
  QoQ % -17.10% -9.95% 19.60% -14.32% 19.79% 0.76% -
  Horiz. % 92.33% 111.38% 123.69% 103.42% 120.70% 100.76% 100.00%
EPS 1.72 2.23 1.45 2.28 2.36 1.28 1.43 13.09%
  QoQ % -22.87% 53.79% -36.40% -3.39% 84.37% -10.49% -
  Horiz. % 120.28% 155.94% 101.40% 159.44% 165.03% 89.51% 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 0.8733 0.8571 0.8346 0.8203 0.7975 0.7739 0.7580 9.89%
  QoQ % 1.89% 2.70% 1.74% 2.86% 3.05% 2.10% -
  Horiz. % 115.21% 113.07% 110.11% 108.22% 105.21% 102.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 23.32 28.13 31.21 26.14 30.44 25.54 25.27 -5.21%
  QoQ % -17.10% -9.87% 19.40% -14.13% 19.19% 1.07% -
  Horiz. % 92.28% 111.32% 123.51% 103.44% 120.46% 101.07% 100.00%
EPS 1.57 2.03 1.32 2.07 2.14 1.17 1.30 13.39%
  QoQ % -22.66% 53.79% -36.23% -3.27% 82.91% -10.00% -
  Horiz. % 120.77% 156.15% 101.54% 159.23% 164.62% 90.00% 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 0.7940 0.7793 0.7581 0.7462 0.7239 0.7062 0.6895 9.86%
  QoQ % 1.89% 2.80% 1.59% 3.08% 2.51% 2.42% -
  Horiz. % 115.16% 113.02% 109.95% 108.22% 104.99% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.7500 0.8000 0.8000 0.6200 0.6800 0.7100 0.7800 -
P/RPS 2.92 2.59 2.33 2.16 2.03 2.54 2.81 2.59%
  QoQ % 12.74% 11.16% 7.87% 6.40% -20.08% -9.61% -
  Horiz. % 103.91% 92.17% 82.92% 76.87% 72.24% 90.39% 100.00%
P/EPS 43.53 35.84 55.16 27.19 28.81 55.47 54.55 -13.96%
  QoQ % 21.46% -35.03% 102.87% -5.62% -48.06% 1.69% -
  Horiz. % 79.80% 65.70% 101.12% 49.84% 52.81% 101.69% 100.00%
EY 2.30 2.79 1.81 3.68 3.47 1.80 1.83 16.45%
  QoQ % -17.56% 54.14% -50.82% 6.05% 92.78% -1.64% -
  Horiz. % 125.68% 152.46% 98.91% 201.09% 189.62% 98.36% 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 0.86 0.93 0.96 0.76 0.85 0.92 1.03 -11.32%
  QoQ % -7.53% -3.12% 26.32% -10.59% -7.61% -10.68% -
  Horiz. % 83.50% 90.29% 93.20% 73.79% 82.52% 89.32% 100.00%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 25/07/12 25/04/12 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 -
Price 0.7500 0.7600 0.8300 0.6400 0.6500 0.6750 0.6950 -
P/RPS 2.92 2.46 2.42 2.23 1.94 2.41 2.50 10.90%
  QoQ % 18.70% 1.65% 8.52% 14.95% -19.50% -3.60% -
  Horiz. % 116.80% 98.40% 96.80% 89.20% 77.60% 96.40% 100.00%
P/EPS 43.53 34.05 57.23 28.07 27.54 52.73 48.60 -7.08%
  QoQ % 27.84% -40.50% 103.88% 1.92% -47.77% 8.50% -
  Horiz. % 89.57% 70.06% 117.76% 57.76% 56.67% 108.50% 100.00%
EY 2.30 2.94 1.75 3.56 3.63 1.90 2.06 7.62%
  QoQ % -21.77% 68.00% -50.84% -1.93% 91.05% -7.77% -
  Horiz. % 111.65% 142.72% 84.95% 172.82% 176.21% 92.23% 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 0.86 0.89 0.99 0.78 0.82 0.87 0.92 -4.39%
  QoQ % -3.37% -10.10% 26.92% -4.88% -5.75% -5.43% -
  Horiz. % 93.48% 96.74% 107.61% 84.78% 89.13% 94.57% 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  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Stock at low : E&O My Trading Adventure
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
8. 【Stock Rider 股市骑士】一文告诉你,庄家出货的四大套路! 【Stock Rider 股市骑士】
Partners & Brokers