Highlights

[AMTEL] QoQ Quarter Result on 2018-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2018
Quarter 31-Aug-2018  [#3]
Profit Trend QoQ -     150.47%    YoY -     140.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 16,919 13,639 16,117 12,031 11,964 10,814 9,101 51.25%
  QoQ % 24.05% -15.38% 33.96% 0.56% 10.63% 18.82% -
  Horiz. % 185.90% 149.86% 177.09% 132.19% 131.46% 118.82% 100.00%
PBT 1,646 1,026 1,641 479 -409 20 -1,583 -
  QoQ % 60.43% -37.48% 242.59% 217.11% -2,145.00% 101.26% -
  Horiz. % -103.98% -64.81% -103.66% -30.26% 25.84% -1.26% 100.00%
Tax -474 -296 -165 -154 -231 -145 159 -
  QoQ % -60.14% -79.39% -7.14% 33.33% -59.31% -191.19% -
  Horiz. % -298.11% -186.16% -103.77% -96.86% -145.28% -91.19% 100.00%
NP 1,172 730 1,476 325 -640 -125 -1,424 -
  QoQ % 60.55% -50.54% 354.15% 150.78% -412.00% 91.22% -
  Horiz. % -82.30% -51.26% -103.65% -22.82% 44.94% 8.78% 100.00%
NP to SH 1,172 730 1,485 324 -642 -96 -1,467 -
  QoQ % 60.55% -50.84% 358.33% 150.47% -568.75% 93.46% -
  Horiz. % -79.89% -49.76% -101.23% -22.09% 43.76% 6.54% 100.00%
Tax Rate 28.80 % 28.85 % 10.05 % 32.15 % - % 725.00 % - % -
  QoQ % -0.17% 187.06% -68.74% 0.00% 0.00% 0.00% -
  Horiz. % 3.97% 3.98% 1.39% 4.43% 0.00% 100.00% -
Total Cost 15,747 12,909 14,641 11,706 12,604 10,939 10,525 30.84%
  QoQ % 21.98% -11.83% 25.07% -7.12% 15.22% 3.93% -
  Horiz. % 149.62% 122.65% 139.11% 111.22% 119.75% 103.93% 100.00%
Net Worth 47,097 45,926 41,343 40,680 40,256 40,964 40,624 10.37%
  QoQ % 2.55% 11.08% 1.63% 1.05% -1.73% 0.84% -
  Horiz. % 115.93% 113.05% 101.77% 100.14% 99.10% 100.84% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 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
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 47,097 45,926 41,343 40,680 40,256 40,964 40,624 10.37%
  QoQ % 2.55% 11.08% 1.63% 1.05% -1.73% 0.84% -
  Horiz. % 115.93% 113.05% 101.77% 100.14% 99.10% 100.84% 100.00%
NOSH 54,197 54,197 49,566 49,405 49,279 49,277 49,277 6.56%
  QoQ % 0.00% 9.34% 0.33% 0.26% 0.01% 0.00% -
  Horiz. % 109.98% 109.98% 100.59% 100.26% 100.01% 100.00% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 6.93 % 5.35 % 9.16 % 2.70 % -5.35 % -1.16 % -15.65 % -
  QoQ % 29.53% -41.59% 239.26% 150.47% -361.21% 92.59% -
  Horiz. % -44.28% -34.19% -58.53% -17.25% 34.19% 7.41% 100.00%
ROE 2.49 % 1.59 % 3.59 % 0.80 % -1.59 % -0.23 % -3.61 % -
  QoQ % 56.60% -55.71% 348.75% 150.31% -591.30% 93.63% -
  Horiz. % -68.98% -44.04% -99.45% -22.16% 44.04% 6.37% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 31.22 25.17 32.52 24.35 24.28 21.95 18.47 41.94%
  QoQ % 24.04% -22.60% 33.55% 0.29% 10.62% 18.84% -
  Horiz. % 169.03% 136.28% 176.07% 131.84% 131.46% 118.84% 100.00%
EPS 2.16 1.35 2.99 0.66 -1.30 -0.19 -2.98 -
  QoQ % 60.00% -54.85% 353.03% 150.77% -584.21% 93.62% -
  Horiz. % -72.48% -45.30% -100.34% -22.15% 43.62% 6.38% 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 0.8690 0.8474 0.8341 0.8234 0.8169 0.8313 0.8244 3.58%
  QoQ % 2.55% 1.59% 1.30% 0.80% -1.73% 0.84% -
  Horiz. % 105.41% 102.79% 101.18% 99.88% 99.09% 100.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 26.01 20.97 24.78 18.50 18.40 16.63 13.99 51.26%
  QoQ % 24.03% -15.38% 33.95% 0.54% 10.64% 18.87% -
  Horiz. % 185.92% 149.89% 177.13% 132.24% 131.52% 118.87% 100.00%
EPS 1.80 1.12 2.28 0.50 -0.99 -0.15 -2.26 -
  QoQ % 60.71% -50.88% 356.00% 150.51% -560.00% 93.36% -
  Horiz. % -79.65% -49.56% -100.88% -22.12% 43.81% 6.64% 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 0.7242 0.7062 0.6357 0.6255 0.6190 0.6299 0.6246 10.38%
  QoQ % 2.55% 11.09% 1.63% 1.05% -1.73% 0.85% -
  Horiz. % 115.95% 113.06% 101.78% 100.14% 99.10% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.6700 0.6550 0.6550 0.6400 0.6100 0.6300 0.6500 -
P/RPS 2.15 2.60 2.01 2.63 2.51 2.87 3.52 -28.03%
  QoQ % -17.31% 29.35% -23.57% 4.78% -12.54% -18.47% -
  Horiz. % 61.08% 73.86% 57.10% 74.72% 71.31% 81.53% 100.00%
P/EPS 30.98 48.63 21.86 97.59 -46.82 -323.38 -21.83 -
  QoQ % -36.29% 122.46% -77.60% 308.44% 85.52% -1,381.36% -
  Horiz. % -141.91% -222.77% -100.14% -447.05% 214.48% 1,481.36% 100.00%
EY 3.23 2.06 4.57 1.02 -2.14 -0.31 -4.58 -
  QoQ % 56.80% -54.92% 348.04% 147.66% -590.32% 93.23% -
  Horiz. % -70.52% -44.98% -99.78% -22.27% 46.72% 6.77% 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 0.77 0.79 0.78 0.75 0.76 0.79 -1.70%
  QoQ % 0.00% -2.53% 1.28% 4.00% -1.32% -3.80% -
  Horiz. % 97.47% 97.47% 100.00% 98.73% 94.94% 96.20% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/07/19 29/04/19 29/01/19 25/10/18 27/07/18 25/04/18 26/01/18 -
Price 0.6200 0.6550 0.6550 0.6300 0.6100 0.6800 0.6650 -
P/RPS 1.99 2.60 2.01 2.59 2.51 3.10 3.60 -32.67%
  QoQ % -23.46% 29.35% -22.39% 3.19% -19.03% -13.89% -
  Horiz. % 55.28% 72.22% 55.83% 71.94% 69.72% 86.11% 100.00%
P/EPS 28.67 48.63 21.86 96.07 -46.82 -349.05 -22.34 -
  QoQ % -41.04% 122.46% -77.25% 305.19% 86.59% -1,462.44% -
  Horiz. % -128.33% -217.68% -97.85% -430.04% 209.58% 1,562.44% 100.00%
EY 3.49 2.06 4.57 1.04 -2.14 -0.29 -4.48 -
  QoQ % 69.42% -54.92% 339.42% 148.60% -637.93% 93.53% -
  Horiz. % -77.90% -45.98% -102.01% -23.21% 47.77% 6.47% 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 0.71 0.77 0.79 0.77 0.75 0.82 0.81 -8.42%
  QoQ % -7.79% -2.53% 2.60% 2.67% -8.54% 1.23% -
  Horiz. % 87.65% 95.06% 97.53% 95.06% 92.59% 101.23% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

552  208  594  1097 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.02+0.04 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.09+0.01 
 SUPERMX 9.74+0.53 
 ESCERAM 0.635-0.005 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS