Highlights

[AMTEL] QoQ TTM Result on 2015-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 28-Feb-2015  [#1]
Profit Trend QoQ -     27.45%    YoY -     2,088.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 56,656 41,410 36,201 33,888 31,986 31,506 33,714 41.30%
  QoQ % 36.82% 14.39% 6.83% 5.95% 1.52% -6.55% -
  Horiz. % 168.05% 122.83% 107.38% 100.52% 94.87% 93.45% 100.00%
PBT 1,160 2,764 1,289 1,358 1,184 -1,237 -718 -
  QoQ % -58.03% 114.43% -5.08% 14.70% 195.72% -72.28% -
  Horiz. % -161.56% -384.96% -179.53% -189.14% -164.90% 172.28% 100.00%
Tax -350 -956 -610 -593 -591 -103 -207 41.88%
  QoQ % 63.39% -56.72% -2.87% -0.34% -473.79% 50.24% -
  Horiz. % 169.08% 461.84% 294.69% 286.47% 285.51% 49.76% 100.00%
NP 810 1,808 679 765 593 -1,340 -925 -
  QoQ % -55.20% 166.27% -11.24% 29.01% 144.25% -44.86% -
  Horiz. % -87.57% -195.46% -73.41% -82.70% -64.11% 144.86% 100.00%
NP to SH 818 1,815 676 766 601 -1,343 -948 -
  QoQ % -54.93% 168.49% -11.75% 27.45% 144.75% -41.67% -
  Horiz. % -86.29% -191.46% -71.31% -80.80% -63.40% 141.67% 100.00%
Tax Rate 30.17 % 34.59 % 47.32 % 43.67 % 49.92 % - % - % -
  QoQ % -12.78% -26.90% 8.36% -12.52% 0.00% 0.00% -
  Horiz. % 60.44% 69.29% 94.79% 87.48% 100.00% - -
Total Cost 55,846 39,602 35,522 33,123 31,393 32,846 34,639 37.45%
  QoQ % 41.02% 11.49% 7.24% 5.51% -4.42% -5.18% -
  Horiz. % 161.22% 114.33% 102.55% 95.62% 90.63% 94.82% 100.00%
Net Worth 43,900 43,166 42,191 42,703 43,058 41,304 43,472 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.82% 4.25% -4.99% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.05% 95.01% 100.00%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 43,900 43,166 42,191 42,703 43,058 41,304 43,472 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.82% 4.25% -4.99% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.05% 95.01% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 1.43 % 4.37 % 1.88 % 2.26 % 1.85 % -4.25 % -2.74 % -
  QoQ % -67.28% 132.45% -16.81% 22.16% 143.53% -55.11% -
  Horiz. % -52.19% -159.49% -68.61% -82.48% -67.52% 155.11% 100.00%
ROE 1.86 % 4.20 % 1.60 % 1.79 % 1.40 % -3.25 % -2.18 % -
  QoQ % -55.71% 162.50% -10.61% 27.86% 143.08% -49.08% -
  Horiz. % -85.32% -192.66% -73.39% -82.11% -64.22% 149.08% 100.00%
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 114.97 84.04 73.46 68.77 64.91 63.94 68.42 41.30%
  QoQ % 36.80% 14.40% 6.82% 5.95% 1.52% -6.55% -
  Horiz. % 168.04% 122.83% 107.37% 100.51% 94.87% 93.45% 100.00%
EPS 1.66 3.68 1.37 1.55 1.22 -2.73 -1.92 -
  QoQ % -54.89% 168.61% -11.61% 27.05% 144.69% -42.19% -
  Horiz. % -86.46% -191.67% -71.35% -80.73% -63.54% 142.19% 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 0.8909 0.8760 0.8562 0.8666 0.8738 0.8382 0.8822 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.82% 4.25% -4.99% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.05% 95.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 97,553
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 58.08 42.45 37.11 34.74 32.79 32.30 34.56 41.31%
  QoQ % 36.82% 14.39% 6.82% 5.95% 1.52% -6.54% -
  Horiz. % 168.06% 122.83% 107.38% 100.52% 94.88% 93.46% 100.00%
EPS 0.84 1.86 0.69 0.79 0.62 -1.38 -0.97 -
  QoQ % -54.84% 169.57% -12.66% 27.42% 144.93% -42.27% -
  Horiz. % -86.60% -191.75% -71.13% -81.44% -63.92% 142.27% 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 0.4500 0.4425 0.4325 0.4377 0.4414 0.4234 0.4456 0.66%
  QoQ % 1.69% 2.31% -1.19% -0.84% 4.25% -4.98% -
  Horiz. % 100.99% 99.30% 97.06% 98.23% 99.06% 95.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.8500 0.9000 0.8000 0.9300 0.8500 0.9000 0.7050 -
P/RPS 0.74 1.07 1.09 1.35 1.31 1.41 1.03 -19.77%
  QoQ % -30.84% -1.83% -19.26% 3.05% -7.09% 36.89% -
  Horiz. % 71.84% 103.88% 105.83% 131.07% 127.18% 136.89% 100.00%
P/EPS 51.20 24.43 58.32 59.83 69.69 -33.02 -36.65 -
  QoQ % 109.58% -58.11% -2.52% -14.15% 311.05% 9.90% -
  Horiz. % -139.70% -66.66% -159.13% -163.25% -190.15% 90.10% 100.00%
EY 1.95 4.09 1.71 1.67 1.43 -3.03 -2.73 -
  QoQ % -52.32% 139.18% 2.40% 16.78% 147.19% -10.99% -
  Horiz. % -71.43% -149.82% -62.64% -61.17% -52.38% 110.99% 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 1.03 0.93 1.07 0.97 1.07 0.80 12.13%
  QoQ % -7.77% 10.75% -13.08% 10.31% -9.35% 33.75% -
  Horiz. % 118.75% 128.75% 116.25% 133.75% 121.25% 133.75% 100.00%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 28/10/15 31/07/15 29/04/15 27/01/15 28/10/14 22/07/14 -
Price 0.7100 0.7900 0.9000 0.8600 1.0000 0.8350 0.7700 -
P/RPS 0.62 0.94 1.23 1.25 1.54 1.31 1.13 -32.95%
  QoQ % -34.04% -23.58% -1.60% -18.83% 17.56% 15.93% -
  Horiz. % 54.87% 83.19% 108.85% 110.62% 136.28% 115.93% 100.00%
P/EPS 42.77 21.45 65.61 55.32 81.99 -30.64 -40.02 -
  QoQ % 99.39% -67.31% 18.60% -32.53% 367.59% 23.44% -
  Horiz. % -106.87% -53.60% -163.94% -138.23% -204.87% 76.56% 100.00%
EY 2.34 4.66 1.52 1.81 1.22 -3.26 -2.50 -
  QoQ % -49.79% 206.58% -16.02% 48.36% 137.42% -30.40% -
  Horiz. % -93.60% -186.40% -60.80% -72.40% -48.80% 130.40% 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 0.80 0.90 1.05 0.99 1.14 1.00 0.87 -5.43%
  QoQ % -11.11% -14.29% 6.06% -13.16% 14.00% 14.94% -
  Horiz. % 91.95% 103.45% 120.69% 113.79% 131.03% 114.94% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS