Highlights

[AMTEL] QoQ Quarter Result on 2012-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-Aug-2012  [#3]
Profit Trend QoQ -     28.39%    YoY -     -3.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 10,438 11,494 14,223 13,458 12,639 15,246 16,914 -27.49%
  QoQ % -9.19% -19.19% 5.68% 6.48% -17.10% -9.86% -
  Horiz. % 61.71% 67.96% 84.09% 79.57% 74.73% 90.14% 100.00%
PBT 688 968 2,120 1,150 869 1,512 1,248 -32.74%
  QoQ % -28.93% -54.34% 84.35% 32.34% -42.53% 21.15% -
  Horiz. % 55.13% 77.56% 169.87% 92.15% 69.63% 121.15% 100.00%
Tax -68 -369 -920 -1 14 -387 -536 -74.72%
  QoQ % 81.57% 59.89% -91,900.00% -107.14% 103.62% 27.80% -
  Horiz. % 12.69% 68.84% 171.64% 0.19% -2.61% 72.20% 100.00%
NP 620 599 1,200 1,149 883 1,125 712 -8.80%
  QoQ % 3.51% -50.08% 4.44% 30.12% -21.51% 58.01% -
  Horiz. % 87.08% 84.13% 168.54% 161.38% 124.02% 158.01% 100.00%
NP to SH 555 525 1,083 1,090 849 1,100 714 -15.45%
  QoQ % 5.71% -51.52% -0.64% 28.39% -22.82% 54.06% -
  Horiz. % 77.73% 73.53% 151.68% 152.66% 118.91% 154.06% 100.00%
Tax Rate 9.88 % 38.12 % 43.40 % 0.09 % -1.61 % 25.60 % 42.95 % -62.42%
  QoQ % -74.08% -12.17% 48,122.22% 105.59% -106.29% -40.40% -
  Horiz. % 23.00% 88.75% 101.05% 0.21% -3.75% 59.60% 100.00%
Total Cost 9,818 10,895 13,023 12,309 11,756 14,121 16,202 -28.37%
  QoQ % -9.89% -16.34% 5.80% 4.70% -16.75% -12.84% -
  Horiz. % 60.60% 67.24% 80.38% 75.97% 72.56% 87.16% 100.00%
Net Worth 46,271 45,719 45,191 44,112 43,033 42,235 41,088 8.23%
  QoQ % 1.21% 1.17% 2.45% 2.51% 1.89% 2.79% -
  Horiz. % 112.61% 111.27% 109.99% 107.36% 104.74% 102.79% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 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
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 46,271 45,719 45,191 44,112 43,033 42,235 41,088 8.23%
  QoQ % 1.21% 1.17% 2.45% 2.51% 1.89% 2.79% -
  Horiz. % 112.61% 111.27% 109.99% 107.36% 104.74% 102.79% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,230 0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.09% -
  Horiz. % 100.09% 100.09% 100.09% 100.09% 100.09% 100.09% 100.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 5.94 % 5.21 % 8.44 % 8.54 % 6.99 % 7.38 % 4.21 % 25.77%
  QoQ % 14.01% -38.27% -1.17% 22.17% -5.28% 75.30% -
  Horiz. % 141.09% 123.75% 200.48% 202.85% 166.03% 175.30% 100.00%
ROE 1.20 % 1.15 % 2.40 % 2.47 % 1.97 % 2.60 % 1.74 % -21.92%
  QoQ % 4.35% -52.08% -2.83% 25.38% -24.23% 49.43% -
  Horiz. % 68.97% 66.09% 137.93% 141.95% 113.22% 149.43% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 21.18 23.33 28.86 27.31 25.65 30.94 34.36 -27.55%
  QoQ % -9.22% -19.16% 5.68% 6.47% -17.10% -9.95% -
  Horiz. % 61.64% 67.90% 83.99% 79.48% 74.65% 90.05% 100.00%
EPS 1.13 1.07 2.20 2.21 1.72 2.23 1.45 -15.30%
  QoQ % 5.61% -51.36% -0.45% 28.49% -22.87% 53.79% -
  Horiz. % 77.93% 73.79% 151.72% 152.41% 118.62% 153.79% 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 0.9390 0.9278 0.9171 0.8952 0.8733 0.8571 0.8346 8.17%
  QoQ % 1.21% 1.17% 2.45% 2.51% 1.89% 2.70% -
  Horiz. % 112.51% 111.17% 109.88% 107.26% 104.64% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 19.26 21.21 26.24 24.83 23.32 28.13 31.21 -27.49%
  QoQ % -9.19% -19.17% 5.68% 6.48% -17.10% -9.87% -
  Horiz. % 61.71% 67.96% 84.08% 79.56% 74.72% 90.13% 100.00%
EPS 1.02 0.97 2.00 2.01 1.57 2.03 1.32 -15.78%
  QoQ % 5.15% -51.50% -0.50% 28.03% -22.66% 53.79% -
  Horiz. % 77.27% 73.48% 151.52% 152.27% 118.94% 153.79% 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 0.8538 0.8436 0.8338 0.8139 0.7940 0.7793 0.7581 8.24%
  QoQ % 1.21% 1.18% 2.45% 2.51% 1.89% 2.80% -
  Horiz. % 112.62% 111.28% 109.99% 107.36% 104.74% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.8950 0.7100 0.7000 0.6900 0.7500 0.8000 0.8000 -
P/RPS 4.23 3.04 2.43 2.53 2.92 2.59 2.33 48.76%
  QoQ % 39.14% 25.10% -3.95% -13.36% 12.74% 11.16% -
  Horiz. % 181.55% 130.47% 104.29% 108.58% 125.32% 111.16% 100.00%
P/EPS 79.46 66.64 31.85 31.19 43.53 35.84 55.16 27.52%
  QoQ % 19.24% 109.23% 2.12% -28.35% 21.46% -35.03% -
  Horiz. % 144.05% 120.81% 57.74% 56.54% 78.92% 64.97% 100.00%
EY 1.26 1.50 3.14 3.21 2.30 2.79 1.81 -21.44%
  QoQ % -16.00% -52.23% -2.18% 39.57% -17.56% 54.14% -
  Horiz. % 69.61% 82.87% 173.48% 177.35% 127.07% 154.14% 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 0.95 0.77 0.76 0.77 0.86 0.93 0.96 -0.70%
  QoQ % 23.38% 1.32% -1.30% -10.47% -7.53% -3.12% -
  Horiz. % 98.96% 80.21% 79.17% 80.21% 89.58% 96.88% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 29/04/13 23/01/13 29/10/12 25/07/12 25/04/12 18/01/12 -
Price 0.7050 0.7350 0.7300 0.6800 0.7500 0.7600 0.8300 -
P/RPS 3.33 3.15 2.53 2.49 2.92 2.46 2.42 23.69%
  QoQ % 5.71% 24.51% 1.61% -14.73% 18.70% 1.65% -
  Horiz. % 137.60% 130.17% 104.55% 102.89% 120.66% 101.65% 100.00%
P/EPS 62.60 68.99 33.22 30.74 43.53 34.05 57.23 6.16%
  QoQ % -9.26% 107.68% 8.07% -29.38% 27.84% -40.50% -
  Horiz. % 109.38% 120.55% 58.05% 53.71% 76.06% 59.50% 100.00%
EY 1.60 1.45 3.01 3.25 2.30 2.94 1.75 -5.79%
  QoQ % 10.34% -51.83% -7.38% 41.30% -21.77% 68.00% -
  Horiz. % 91.43% 82.86% 172.00% 185.71% 131.43% 168.00% 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 0.75 0.79 0.80 0.76 0.86 0.89 0.99 -16.88%
  QoQ % -5.06% -1.25% 5.26% -11.63% -3.37% -10.10% -
  Horiz. % 75.76% 79.80% 80.81% 76.77% 86.87% 89.90% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
7. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS