Highlights

[AMTEL] QoQ TTM Result on 2015-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 31-Aug-2015  [#3]
Profit Trend QoQ -     168.49%    YoY -     235.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 55,096 56,650 56,656 41,410 36,201 33,888 31,986 43.65%
  QoQ % -2.74% -0.01% 36.82% 14.39% 6.83% 5.95% -
  Horiz. % 172.25% 177.11% 177.13% 129.46% 113.18% 105.95% 100.00%
PBT 875 861 1,160 2,764 1,289 1,358 1,184 -18.24%
  QoQ % 1.63% -25.78% -58.03% 114.43% -5.08% 14.70% -
  Horiz. % 73.90% 72.72% 97.97% 233.45% 108.87% 114.70% 100.00%
Tax -441 -420 -350 -956 -610 -593 -591 -17.72%
  QoQ % -5.00% -20.00% 63.39% -56.72% -2.87% -0.34% -
  Horiz. % 74.62% 71.07% 59.22% 161.76% 103.21% 100.34% 100.00%
NP 434 441 810 1,808 679 765 593 -18.77%
  QoQ % -1.59% -45.56% -55.20% 166.27% -11.24% 29.01% -
  Horiz. % 73.19% 74.37% 136.59% 304.89% 114.50% 129.01% 100.00%
NP to SH 492 476 818 1,815 676 766 601 -12.48%
  QoQ % 3.36% -41.81% -54.93% 168.49% -11.75% 27.45% -
  Horiz. % 81.86% 79.20% 136.11% 302.00% 112.48% 127.45% 100.00%
Tax Rate 50.40 % 48.78 % 30.17 % 34.59 % 47.32 % 43.67 % 49.92 % 0.64%
  QoQ % 3.32% 61.68% -12.78% -26.90% 8.36% -12.52% -
  Horiz. % 100.96% 97.72% 60.44% 69.29% 94.79% 87.48% 100.00%
Total Cost 54,662 56,209 55,846 39,602 35,522 33,123 31,393 44.68%
  QoQ % -2.75% 0.65% 41.02% 11.49% 7.24% 5.51% -
  Horiz. % 174.12% 179.05% 177.89% 126.15% 113.15% 105.51% 100.00%
Net Worth 42,507 43,279 43,900 43,166 42,191 42,703 43,058 -0.85%
  QoQ % -1.78% -1.42% 1.70% 2.31% -1.20% -0.82% -
  Horiz. % 98.72% 100.51% 101.96% 100.25% 97.99% 99.18% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 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
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 42,507 43,279 43,900 43,166 42,191 42,703 43,058 -0.85%
  QoQ % -1.78% -1.42% 1.70% 2.31% -1.20% -0.82% -
  Horiz. % 98.72% 100.51% 101.96% 100.25% 97.99% 99.18% 100.00%
NOSH 49,215 49,366 49,277 49,277 49,277 49,277 49,277 -0.08%
  QoQ % -0.30% 0.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.88% 100.18% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 0.79 % 0.78 % 1.43 % 4.37 % 1.88 % 2.26 % 1.85 % -43.26%
  QoQ % 1.28% -45.45% -67.28% 132.45% -16.81% 22.16% -
  Horiz. % 42.70% 42.16% 77.30% 236.22% 101.62% 122.16% 100.00%
ROE 1.16 % 1.10 % 1.86 % 4.20 % 1.60 % 1.79 % 1.40 % -11.77%
  QoQ % 5.45% -40.86% -55.71% 162.50% -10.61% 27.86% -
  Horiz. % 82.86% 78.57% 132.86% 300.00% 114.29% 127.86% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 111.95 114.75 114.97 84.04 73.46 68.77 64.91 43.77%
  QoQ % -2.44% -0.19% 36.80% 14.40% 6.82% 5.95% -
  Horiz. % 172.47% 176.78% 177.12% 129.47% 113.17% 105.95% 100.00%
EPS 1.00 0.96 1.66 3.68 1.37 1.55 1.22 -12.41%
  QoQ % 4.17% -42.17% -54.89% 168.61% -11.61% 27.05% -
  Horiz. % 81.97% 78.69% 136.07% 301.64% 112.30% 127.05% 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 0.8637 0.8767 0.8909 0.8760 0.8562 0.8666 0.8738 -0.77%
  QoQ % -1.48% -1.59% 1.70% 2.31% -1.20% -0.82% -
  Horiz. % 98.84% 100.33% 101.96% 100.25% 97.99% 99.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 97,553
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 56.48 58.07 58.08 42.45 37.11 34.74 32.79 43.65%
  QoQ % -2.74% -0.02% 36.82% 14.39% 6.82% 5.95% -
  Horiz. % 172.25% 177.10% 177.13% 129.46% 113.17% 105.95% 100.00%
EPS 0.50 0.49 0.84 1.86 0.69 0.79 0.62 -13.35%
  QoQ % 2.04% -41.67% -54.84% 169.57% -12.66% 27.42% -
  Horiz. % 80.65% 79.03% 135.48% 300.00% 111.29% 127.42% 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 0.4357 0.4436 0.4500 0.4425 0.4325 0.4377 0.4414 -0.86%
  QoQ % -1.78% -1.42% 1.69% 2.31% -1.19% -0.84% -
  Horiz. % 98.71% 100.50% 101.95% 100.25% 97.98% 99.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.6900 0.7550 0.8500 0.9000 0.8000 0.9300 0.8500 -
P/RPS 0.62 0.66 0.74 1.07 1.09 1.35 1.31 -39.24%
  QoQ % -6.06% -10.81% -30.84% -1.83% -19.26% 3.05% -
  Horiz. % 47.33% 50.38% 56.49% 81.68% 83.21% 103.05% 100.00%
P/EPS 69.02 78.30 51.20 24.43 58.32 59.83 69.69 -0.64%
  QoQ % -11.85% 52.93% 109.58% -58.11% -2.52% -14.15% -
  Horiz. % 99.04% 112.35% 73.47% 35.06% 83.68% 85.85% 100.00%
EY 1.45 1.28 1.95 4.09 1.71 1.67 1.43 0.93%
  QoQ % 13.28% -34.36% -52.32% 139.18% 2.40% 16.78% -
  Horiz. % 101.40% 89.51% 136.36% 286.01% 119.58% 116.78% 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 0.86 0.95 1.03 0.93 1.07 0.97 -12.04%
  QoQ % -6.98% -9.47% -7.77% 10.75% -13.08% 10.31% -
  Horiz. % 82.47% 88.66% 97.94% 106.19% 95.88% 110.31% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/07/16 28/04/16 29/01/16 28/10/15 31/07/15 29/04/15 27/01/15 -
Price 0.7500 0.7000 0.7100 0.7900 0.9000 0.8600 1.0000 -
P/RPS 0.67 0.61 0.62 0.94 1.23 1.25 1.54 -42.55%
  QoQ % 9.84% -1.61% -34.04% -23.58% -1.60% -18.83% -
  Horiz. % 43.51% 39.61% 40.26% 61.04% 79.87% 81.17% 100.00%
P/EPS 75.02 72.60 42.77 21.45 65.61 55.32 81.99 -5.75%
  QoQ % 3.33% 69.75% 99.39% -67.31% 18.60% -32.53% -
  Horiz. % 91.50% 88.55% 52.16% 26.16% 80.02% 67.47% 100.00%
EY 1.33 1.38 2.34 4.66 1.52 1.81 1.22 5.92%
  QoQ % -3.62% -41.03% -49.79% 206.58% -16.02% 48.36% -
  Horiz. % 109.02% 113.11% 191.80% 381.97% 124.59% 148.36% 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 0.87 0.80 0.80 0.90 1.05 0.99 1.14 -16.48%
  QoQ % 8.75% 0.00% -11.11% -14.29% 6.06% -13.16% -
  Horiz. % 76.32% 70.18% 70.18% 78.95% 92.11% 86.84% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
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. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

206  300  553  1251 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 KNM 0.25+0.02 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.265-0.01 
 VS-WB 0.580.00 
 TFP 0.110.00 
 VIS 1.60+0.23 
 SERBADK 0.335+0.005 
 VS 1.66-0.04 
 MINETEC-PR 0.0050.00 
PARTNERS & BROKERS