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 - 54,197
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.
 


 

151  505  457  1226 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.045-0.01 
 SAPNRG 0.185-0.015 
 HSI-H8W 0.22+0.075 
 ARMADA 0.305-0.03 
 HSI-C7V 0.195-0.045 
 AIRASIA 1.04-0.07 
 ASB 0.1850.00 
 EDEN 0.19+0.01 
 PWRWELL 0.33-0.025 
 HSI-C7Z 0.21-0.07 
Partners & Brokers