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 - 54,259
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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers