Highlights

[AMTEL] QoQ TTM 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 -     37.30%    YoY -     -1,121.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 58,706 53,751 50,926 43,910 39,015 33,233 33,427 45.61%
  QoQ % 9.22% 5.55% 15.98% 12.55% 17.40% -0.58% -
  Horiz. % 175.62% 160.80% 152.35% 131.36% 116.72% 99.42% 100.00%
PBT 4,792 2,737 1,731 -1,493 -2,860 -3,510 -3,293 -
  QoQ % 75.08% 58.12% 215.94% 47.80% 18.52% -6.59% -
  Horiz. % -145.52% -83.12% -52.57% 45.34% 86.85% 106.59% 100.00%
Tax -1,089 -846 -695 -371 -157 75 48 -
  QoQ % -28.72% -21.73% -87.33% -136.31% -309.33% 56.25% -
  Horiz. % -2,268.75% -1,762.50% -1,447.92% -772.92% -327.08% 156.25% 100.00%
NP 3,703 1,891 1,036 -1,864 -3,017 -3,435 -3,245 -
  QoQ % 95.82% 82.53% 155.58% 38.22% 12.17% -5.86% -
  Horiz. % -114.11% -58.27% -31.93% 57.44% 92.97% 105.86% 100.00%
NP to SH 3,711 1,897 1,071 -1,881 -3,000 -3,345 -3,182 -
  QoQ % 95.62% 77.12% 156.94% 37.30% 10.31% -5.12% -
  Horiz. % -116.62% -59.62% -33.66% 59.11% 94.28% 105.12% 100.00%
Tax Rate 22.73 % 30.91 % 40.15 % - % - % - % - % -
  QoQ % -26.46% -23.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.61% 76.99% 100.00% - - - -
Total Cost 55,003 51,860 49,890 45,774 42,032 36,668 36,672 31.06%
  QoQ % 6.06% 3.95% 8.99% 8.90% 14.63% -0.01% -
  Horiz. % 149.99% 141.42% 136.04% 124.82% 114.62% 99.99% 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 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
31/05/19 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 6.31 % 3.52 % 2.03 % -4.25 % -7.73 % -10.34 % -9.71 % -
  QoQ % 79.26% 73.40% 147.76% 45.02% 25.24% -6.49% -
  Horiz. % -64.98% -36.25% -20.91% 43.77% 79.61% 106.49% 100.00%
ROE 7.88 % 4.13 % 2.59 % -4.62 % -7.45 % -8.17 % -7.83 % -
  QoQ % 90.80% 59.46% 156.06% 37.99% 8.81% -4.34% -
  Horiz. % -100.64% -52.75% -33.08% 59.00% 95.15% 104.34% 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 108.32 99.18 102.74 88.88 79.17 67.44 67.83 36.66%
  QoQ % 9.22% -3.47% 15.59% 12.26% 17.39% -0.57% -
  Horiz. % 159.69% 146.22% 151.47% 131.03% 116.72% 99.43% 100.00%
EPS 6.85 3.50 2.16 -3.81 -6.09 -6.79 -6.46 -
  QoQ % 95.71% 62.04% 156.69% 37.44% 10.31% -5.11% -
  Horiz. % -106.04% -54.18% -33.44% 58.98% 94.27% 105.11% 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 108.32 99.18 93.96 81.02 71.99 61.32 61.68 45.61%
  QoQ % 9.22% 5.56% 15.97% 12.54% 17.40% -0.58% -
  Horiz. % 175.62% 160.80% 152.33% 131.36% 116.72% 99.42% 100.00%
EPS 6.85 3.50 1.98 -3.47 -5.54 -6.17 -5.87 -
  QoQ % 95.71% 76.77% 157.06% 37.36% 10.21% -5.11% -
  Horiz. % -116.70% -59.63% -33.73% 59.11% 94.38% 105.11% 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 0.62 0.66 0.64 0.72 0.77 0.93 0.96 -25.30%
  QoQ % -6.06% 3.13% -11.11% -6.49% -17.20% -3.12% -
  Horiz. % 64.58% 68.75% 66.67% 75.00% 80.21% 96.88% 100.00%
P/EPS 9.78 18.71 30.31 -16.81 -10.02 -9.28 -10.07 -
  QoQ % -47.73% -38.27% 280.31% -67.76% -7.97% 7.85% -
  Horiz. % -97.12% -185.80% -300.99% 166.93% 99.50% 92.15% 100.00%
EY 10.22 5.34 3.30 -5.95 -9.98 -10.77 -9.93 -
  QoQ % 91.39% 61.82% 155.46% 40.38% 7.34% -8.46% -
  Horiz. % -102.92% -53.78% -33.23% 59.92% 100.50% 108.46% 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 0.57 0.66 0.64 0.71 0.77 1.01 0.98 -30.34%
  QoQ % -13.64% 3.13% -9.86% -7.79% -23.76% 3.06% -
  Horiz. % 58.16% 67.35% 65.31% 72.45% 78.57% 103.06% 100.00%
P/EPS 9.05 18.71 30.31 -16.55 -10.02 -10.02 -10.30 -
  QoQ % -51.63% -38.27% 283.14% -65.17% 0.00% 2.72% -
  Horiz. % -87.86% -181.65% -294.27% 160.68% 97.28% 97.28% 100.00%
EY 11.04 5.34 3.30 -6.04 -9.98 -9.98 -9.71 -
  QoQ % 106.74% 61.82% 154.64% 39.48% 0.00% -2.78% -
  Horiz. % -113.70% -54.99% -33.99% 62.20% 102.78% 102.78% 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 0.71 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.
 


 

205  296  509  1304 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers