Highlights

[AMTEL] QoQ TTM Result on 2019-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 24-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2019
Quarter 31-Aug-2019  [#3]
Profit Trend QoQ -     15.49%    YoY -     327.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 50,530 60,895 63,170 61,879 58,706 53,751 50,926 -0.52%
  QoQ % -17.02% -3.60% 2.09% 5.40% 9.22% 5.55% -
  Horiz. % 99.22% 119.58% 124.04% 121.51% 115.28% 105.55% 100.00%
PBT 5,328 6,801 6,471 5,560 4,792 2,737 1,731 111.45%
  QoQ % -21.66% 5.10% 16.38% 16.03% 75.08% 58.12% -
  Horiz. % 307.80% 392.89% 373.83% 321.20% 276.83% 158.12% 100.00%
Tax -1,114 -1,545 -1,468 -1,283 -1,089 -846 -695 36.92%
  QoQ % 27.90% -5.25% -14.42% -17.81% -28.72% -21.73% -
  Horiz. % 160.29% 222.30% 211.22% 184.60% 156.69% 121.73% 100.00%
NP 4,214 5,256 5,003 4,277 3,703 1,891 1,036 154.60%
  QoQ % -19.82% 5.06% 16.97% 15.50% 95.82% 82.53% -
  Horiz. % 406.76% 507.34% 482.92% 412.84% 357.43% 182.53% 100.00%
NP to SH 4,214 5,256 5,003 4,286 3,711 1,897 1,071 149.02%
  QoQ % -19.82% 5.06% 16.73% 15.49% 95.62% 77.12% -
  Horiz. % 393.46% 490.76% 467.13% 400.19% 346.50% 177.12% 100.00%
Tax Rate 20.91 % 22.72 % 22.69 % 23.08 % 22.73 % 30.91 % 40.15 % -35.24%
  QoQ % -7.97% 0.13% -1.69% 1.54% -26.46% -23.01% -
  Horiz. % 52.08% 56.59% 56.51% 57.48% 56.61% 76.99% 100.00%
Total Cost 46,316 55,639 58,167 57,602 55,003 51,860 49,890 -4.83%
  QoQ % -16.76% -4.35% 0.98% 4.73% 6.06% 3.95% -
  Horiz. % 92.84% 111.52% 116.59% 115.46% 110.25% 103.95% 100.00%
Net Worth 51,140 51,004 50,197 47,996 47,097 45,926 41,343 15.22%
  QoQ % 0.27% 1.61% 4.58% 1.91% 2.55% 11.08% -
  Horiz. % 123.70% 123.37% 121.41% 116.09% 113.92% 111.08% 100.00%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 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
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 51,140 51,004 50,197 47,996 47,097 45,926 41,343 15.22%
  QoQ % 0.27% 1.61% 4.58% 1.91% 2.55% 11.08% -
  Horiz. % 123.70% 123.37% 121.41% 116.09% 113.92% 111.08% 100.00%
NOSH 54,197 54,197 54,197 54,197 54,197 54,197 49,566 6.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9.34% -
  Horiz. % 109.34% 109.34% 109.34% 109.34% 109.34% 109.34% 100.00%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 8.34 % 8.63 % 7.92 % 6.91 % 6.31 % 3.52 % 2.03 % 156.29%
  QoQ % -3.36% 8.96% 14.62% 9.51% 79.26% 73.40% -
  Horiz. % 410.84% 425.12% 390.15% 340.39% 310.84% 173.40% 100.00%
ROE 8.24 % 10.30 % 9.97 % 8.93 % 7.88 % 4.13 % 2.59 % 116.16%
  QoQ % -20.00% 3.31% 11.65% 13.32% 90.80% 59.46% -
  Horiz. % 318.15% 397.68% 384.94% 344.79% 304.25% 159.46% 100.00%
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 93.23 112.36 116.56 114.17 108.32 99.18 102.74 -6.26%
  QoQ % -17.03% -3.60% 2.09% 5.40% 9.22% -3.47% -
  Horiz. % 90.74% 109.36% 113.45% 111.13% 105.43% 96.53% 100.00%
EPS 7.78 9.70 9.23 7.91 6.85 3.50 2.16 134.79%
  QoQ % -19.79% 5.09% 16.69% 15.47% 95.71% 62.04% -
  Horiz. % 360.19% 449.07% 427.31% 366.20% 317.13% 162.04% 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 0.9436 0.9411 0.9262 0.8856 0.8690 0.8474 0.8341 8.56%
  QoQ % 0.27% 1.61% 4.58% 1.91% 2.55% 1.59% -
  Horiz. % 113.13% 112.83% 111.04% 106.17% 104.18% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 77.70 93.63 97.13 95.15 90.27 82.65 78.30 -0.51%
  QoQ % -17.01% -3.60% 2.08% 5.41% 9.22% 5.56% -
  Horiz. % 99.23% 119.58% 124.05% 121.52% 115.29% 105.56% 100.00%
EPS 6.48 8.08 7.69 6.59 5.71 2.92 1.65 148.71%
  QoQ % -19.80% 5.07% 16.69% 15.41% 95.55% 76.97% -
  Horiz. % 392.73% 489.70% 466.06% 399.39% 346.06% 176.97% 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 0.7863 0.7843 0.7718 0.7380 0.7242 0.7062 0.6357 15.21%
  QoQ % 0.26% 1.62% 4.58% 1.91% 2.55% 11.09% -
  Horiz. % 123.69% 123.38% 121.41% 116.09% 113.92% 111.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.5000 0.5350 0.6150 0.6150 0.6700 0.6550 0.6550 -
P/RPS 0.54 0.48 0.53 0.54 0.62 0.66 0.64 -10.70%
  QoQ % 12.50% -9.43% -1.85% -12.90% -6.06% 3.13% -
  Horiz. % 84.38% 75.00% 82.81% 84.38% 96.88% 103.13% 100.00%
P/EPS 6.43 5.52 6.66 7.78 9.78 18.71 30.31 -64.40%
  QoQ % 16.49% -17.12% -14.40% -20.45% -47.73% -38.27% -
  Horiz. % 21.21% 18.21% 21.97% 25.67% 32.27% 61.73% 100.00%
EY 15.55 18.13 15.01 12.86 10.22 5.34 3.30 180.80%
  QoQ % -14.23% 20.79% 16.72% 25.83% 91.39% 61.82% -
  Horiz. % 471.21% 549.39% 454.85% 389.70% 309.70% 161.82% 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 0.53 0.57 0.66 0.69 0.77 0.77 0.79 -23.35%
  QoQ % -7.02% -13.64% -4.35% -10.39% 0.00% -2.53% -
  Horiz. % 67.09% 72.15% 83.54% 87.34% 97.47% 97.47% 100.00%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 28/07/20 18/05/20 21/01/20 24/10/19 31/07/19 29/04/19 29/01/19 -
Price 0.7300 0.5200 0.6150 0.6150 0.6200 0.6550 0.6550 -
P/RPS 0.78 0.46 0.53 0.54 0.57 0.66 0.64 14.08%
  QoQ % 69.57% -13.21% -1.85% -5.26% -13.64% 3.13% -
  Horiz. % 121.88% 71.88% 82.81% 84.38% 89.06% 103.13% 100.00%
P/EPS 9.39 5.36 6.66 7.78 9.05 18.71 30.31 -54.18%
  QoQ % 75.19% -19.52% -14.40% -14.03% -51.63% -38.27% -
  Horiz. % 30.98% 17.68% 21.97% 25.67% 29.86% 61.73% 100.00%
EY 10.65 18.65 15.01 12.86 11.04 5.34 3.30 118.23%
  QoQ % -42.90% 24.25% 16.72% 16.49% 106.74% 61.82% -
  Horiz. % 322.73% 565.15% 454.85% 389.70% 334.55% 161.82% 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 0.55 0.66 0.69 0.71 0.77 0.79 -1.69%
  QoQ % 40.00% -16.67% -4.35% -2.82% -7.79% -2.53% -
  Horiz. % 97.47% 69.62% 83.54% 87.34% 89.87% 97.47% 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.
 


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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS