Highlights

[AMTEL] QoQ Quarter Result on 2011-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-May-2011  [#2]
Profit Trend QoQ -     83.41%    YoY -     38.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 15,246 16,914 14,165 16,495 13,840 13,698 17,673 -9.39%
  QoQ % -9.86% 19.41% -14.13% 19.18% 1.04% -22.49% -
  Horiz. % 86.27% 95.71% 80.15% 93.33% 78.31% 77.51% 100.00%
PBT 1,512 1,248 1,169 1,184 688 707 1,828 -11.90%
  QoQ % 21.15% 6.76% -1.27% 72.09% -2.69% -61.32% -
  Horiz. % 82.71% 68.27% 63.95% 64.77% 37.64% 38.68% 100.00%
Tax -387 -536 -24 -12 -35 -111 -106 137.29%
  QoQ % 27.80% -2,133.33% -100.00% 65.71% 68.47% -4.72% -
  Horiz. % 365.09% 505.66% 22.64% 11.32% 33.02% 104.72% 100.00%
NP 1,125 712 1,145 1,172 653 596 1,722 -24.73%
  QoQ % 58.01% -37.82% -2.30% 79.48% 9.56% -65.39% -
  Horiz. % 65.33% 41.35% 66.49% 68.06% 37.92% 34.61% 100.00%
NP to SH 1,100 714 1,124 1,161 633 705 1,922 -31.09%
  QoQ % 54.06% -36.48% -3.19% 83.41% -10.21% -63.32% -
  Horiz. % 57.23% 37.15% 58.48% 60.41% 32.93% 36.68% 100.00%
Tax Rate 25.60 % 42.95 % 2.05 % 1.01 % 5.09 % 15.70 % 5.80 % 169.32%
  QoQ % -40.40% 1,995.12% 102.97% -80.16% -67.58% 170.69% -
  Horiz. % 441.38% 740.52% 35.34% 17.41% 87.76% 270.69% 100.00%
Total Cost 14,121 16,202 13,020 15,323 13,187 13,102 15,951 -7.81%
  QoQ % -12.84% 24.44% -15.03% 16.20% 0.65% -17.86% -
  Horiz. % 88.53% 101.57% 81.62% 96.06% 82.67% 82.14% 100.00%
Net Worth 42,235 41,088 40,439 39,232 38,271 37,369 36,651 9.93%
  QoQ % 2.79% 1.60% 3.07% 2.51% 2.41% 1.96% -
  Horiz. % 115.24% 112.11% 110.34% 107.04% 104.42% 101.96% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 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
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 42,235 41,088 40,439 39,232 38,271 37,369 36,651 9.93%
  QoQ % 2.79% 1.60% 3.07% 2.51% 2.41% 1.96% -
  Horiz. % 115.24% 112.11% 110.34% 107.04% 104.42% 101.96% 100.00%
NOSH 49,277 49,230 49,298 49,194 49,453 49,300 49,282 -0.01%
  QoQ % 0.09% -0.14% 0.21% -0.52% 0.31% 0.04% -
  Horiz. % 99.99% 99.90% 100.03% 99.82% 100.35% 100.04% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 7.38 % 4.21 % 8.08 % 7.11 % 4.72 % 4.35 % 9.74 % -16.90%
  QoQ % 75.30% -47.90% 13.64% 50.64% 8.51% -55.34% -
  Horiz. % 75.77% 43.22% 82.96% 73.00% 48.46% 44.66% 100.00%
ROE 2.60 % 1.74 % 2.78 % 2.96 % 1.65 % 1.89 % 5.24 % -37.35%
  QoQ % 49.43% -37.41% -6.08% 79.39% -12.70% -63.93% -
  Horiz. % 49.62% 33.21% 53.05% 56.49% 31.49% 36.07% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 30.94 34.36 28.73 33.53 27.99 27.78 35.86 -9.38%
  QoQ % -9.95% 19.60% -14.32% 19.79% 0.76% -22.53% -
  Horiz. % 86.28% 95.82% 80.12% 93.50% 78.05% 77.47% 100.00%
EPS 2.23 1.45 2.28 2.36 1.28 1.43 3.90 -31.13%
  QoQ % 53.79% -36.40% -3.39% 84.37% -10.49% -63.33% -
  Horiz. % 57.18% 37.18% 58.46% 60.51% 32.82% 36.67% 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 0.8571 0.8346 0.8203 0.7975 0.7739 0.7580 0.7437 9.93%
  QoQ % 2.70% 1.74% 2.86% 3.05% 2.10% 1.92% -
  Horiz. % 115.25% 112.22% 110.30% 107.23% 104.06% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 28.13 31.21 26.14 30.44 25.54 25.27 32.61 -9.39%
  QoQ % -9.87% 19.40% -14.13% 19.19% 1.07% -22.51% -
  Horiz. % 86.26% 95.71% 80.16% 93.35% 78.32% 77.49% 100.00%
EPS 2.03 1.32 2.07 2.14 1.17 1.30 3.55 -31.13%
  QoQ % 53.79% -36.23% -3.27% 82.91% -10.00% -63.38% -
  Horiz. % 57.18% 37.18% 58.31% 60.28% 32.96% 36.62% 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 0.7793 0.7581 0.7462 0.7239 0.7062 0.6895 0.6763 9.92%
  QoQ % 2.80% 1.59% 3.08% 2.51% 2.42% 1.95% -
  Horiz. % 115.23% 112.10% 110.34% 107.04% 104.42% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.8000 0.8000 0.6200 0.6800 0.7100 0.7800 1.0000 -
P/RPS 2.59 2.33 2.16 2.03 2.54 2.81 2.79 -4.84%
  QoQ % 11.16% 7.87% 6.40% -20.08% -9.61% 0.72% -
  Horiz. % 92.83% 83.51% 77.42% 72.76% 91.04% 100.72% 100.00%
P/EPS 35.84 55.16 27.19 28.81 55.47 54.55 25.64 25.04%
  QoQ % -35.03% 102.87% -5.62% -48.06% 1.69% 112.75% -
  Horiz. % 139.78% 215.13% 106.05% 112.36% 216.34% 212.75% 100.00%
EY 2.79 1.81 3.68 3.47 1.80 1.83 3.90 -20.03%
  QoQ % 54.14% -50.82% 6.05% 92.78% -1.64% -53.08% -
  Horiz. % 71.54% 46.41% 94.36% 88.97% 46.15% 46.92% 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 0.93 0.96 0.76 0.85 0.92 1.03 1.34 -21.63%
  QoQ % -3.12% 26.32% -10.59% -7.61% -10.68% -23.13% -
  Horiz. % 69.40% 71.64% 56.72% 63.43% 68.66% 76.87% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 25/04/12 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 -
Price 0.7600 0.8300 0.6400 0.6500 0.6750 0.6950 0.7000 -
P/RPS 2.46 2.42 2.23 1.94 2.41 2.50 1.95 16.77%
  QoQ % 1.65% 8.52% 14.95% -19.50% -3.60% 28.21% -
  Horiz. % 126.15% 124.10% 114.36% 99.49% 123.59% 128.21% 100.00%
P/EPS 34.05 57.23 28.07 27.54 52.73 48.60 17.95 53.30%
  QoQ % -40.50% 103.88% 1.92% -47.77% 8.50% 170.75% -
  Horiz. % 189.69% 318.83% 156.38% 153.43% 293.76% 270.75% 100.00%
EY 2.94 1.75 3.56 3.63 1.90 2.06 5.57 -34.71%
  QoQ % 68.00% -50.84% -1.93% 91.05% -7.77% -63.02% -
  Horiz. % 52.78% 31.42% 63.91% 65.17% 34.11% 36.98% 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 0.89 0.99 0.78 0.82 0.87 0.92 0.94 -3.58%
  QoQ % -10.10% 26.92% -4.88% -5.75% -5.43% -2.13% -
  Horiz. % 94.68% 105.32% 82.98% 87.23% 92.55% 97.87% 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.
 


 

329  377  563  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.315+0.01 
 GPACKET-WB 0.265+0.01 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.045 
 HSI-C7E 0.21-0.085 
 HSI-H8E 0.29+0.05 
 KNM 0.38+0.005 
 VSOLAR 0.100.00 
 HSI-H6T 0.47+0.095 

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. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. [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
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? Ten Ninety
6. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. MQ Research: Impact of Saudi Oil Attacks on Malaysian O&G KL Trader Investment Research Articles
Partners & Brokers