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 - 54,259
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 29.74 22.20 22.07 19.95 16.79 51.27%
  QoQ % 24.04% -15.37% 33.96% 0.59% 10.63% 18.82% -
  Horiz. % 185.94% 149.91% 177.13% 132.22% 131.45% 118.82% 100.00%
EPS 2.16 1.35 2.74 0.60 -1.18 -0.18 -2.71 -
  QoQ % 60.00% -50.73% 356.67% 150.85% -555.56% 93.36% -
  Horiz. % -79.70% -49.82% -101.11% -22.14% 43.54% 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 0.8690 0.8474 0.7628 0.7506 0.7428 0.7558 0.7496 10.37%
  QoQ % 2.55% 11.09% 1.63% 1.05% -1.72% 0.83% -
  Horiz. % 115.93% 113.05% 101.76% 100.13% 99.09% 100.83% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers