Highlights

[AMTEL] QoQ TTM 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 -     7.84%    YoY -     23.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 62,820 61,414 57,665 61,173 61,345 59,263 63,030 -0.22%
  QoQ % 2.29% 6.50% -5.73% -0.28% 3.51% -5.98% -
  Horiz. % 99.67% 97.44% 91.49% 97.05% 97.33% 94.02% 100.00%
PBT 5,113 4,289 3,753 4,412 4,098 3,808 3,952 18.75%
  QoQ % 19.21% 14.28% -14.94% 7.66% 7.62% -3.64% -
  Horiz. % 129.38% 108.53% 94.96% 111.64% 103.69% 96.36% 100.00%
Tax -959 -607 -187 -269 -327 -340 -250 145.25%
  QoQ % -57.99% -224.60% 30.48% 17.74% 3.82% -36.00% -
  Horiz. % 383.60% 242.80% 74.80% 107.60% 130.80% 136.00% 100.00%
NP 4,154 3,682 3,566 4,143 3,771 3,468 3,702 7.99%
  QoQ % 12.82% 3.25% -13.93% 9.86% 8.74% -6.32% -
  Horiz. % 112.21% 99.46% 96.33% 111.91% 101.86% 93.68% 100.00%
NP to SH 4,099 3,632 3,615 4,413 4,092 3,847 3,948 2.54%
  QoQ % 12.86% 0.47% -18.08% 7.84% 6.37% -2.56% -
  Horiz. % 103.82% 92.00% 91.57% 111.78% 103.65% 97.44% 100.00%
Tax Rate 18.76 % 14.15 % 4.98 % 6.10 % 7.98 % 8.93 % 6.33 % 106.46%
  QoQ % 32.58% 184.14% -18.36% -23.56% -10.64% 41.07% -
  Horiz. % 296.37% 223.54% 78.67% 96.37% 126.07% 141.07% 100.00%
Total Cost 58,666 57,732 54,099 57,030 57,574 55,795 59,328 -0.75%
  QoQ % 1.62% 6.72% -5.14% -0.94% 3.19% -5.96% -
  Horiz. % 98.88% 97.31% 91.19% 96.13% 97.04% 94.04% 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 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
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 6.61 % 6.00 % 6.18 % 6.77 % 6.15 % 5.85 % 5.87 % 8.24%
  QoQ % 10.17% -2.91% -8.71% 10.08% 5.13% -0.34% -
  Horiz. % 112.61% 102.21% 105.28% 115.33% 104.77% 99.66% 100.00%
ROE 9.71 % 8.84 % 8.94 % 11.25 % 10.69 % 10.29 % 10.77 % -6.68%
  QoQ % 9.84% -1.12% -20.53% 5.24% 3.89% -4.46% -
  Horiz. % 90.16% 82.08% 83.01% 104.46% 99.26% 95.54% 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 127.48 124.75 116.97 124.35 124.05 120.21 127.90 -0.22%
  QoQ % 2.19% 6.65% -5.93% 0.24% 3.19% -6.01% -
  Horiz. % 99.67% 97.54% 91.45% 97.22% 96.99% 93.99% 100.00%
EPS 8.32 7.38 7.33 8.97 8.27 7.80 8.01 2.57%
  QoQ % 12.74% 0.68% -18.28% 8.46% 6.03% -2.62% -
  Horiz. % 103.87% 92.13% 91.51% 111.99% 103.25% 97.38% 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 - 65,036
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 96.59 94.43 88.67 94.06 94.32 91.12 96.92 -0.23%
  QoQ % 2.29% 6.50% -5.73% -0.28% 3.51% -5.98% -
  Horiz. % 99.66% 97.43% 91.49% 97.05% 97.32% 94.02% 100.00%
EPS 6.30 5.58 5.56 6.79 6.29 5.92 6.07 2.51%
  QoQ % 12.90% 0.36% -18.11% 7.95% 6.25% -2.47% -
  Horiz. % 103.79% 91.93% 91.60% 111.86% 103.62% 97.53% 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 0.6494 0.6318 0.6218 0.6032 0.5885 0.5746 0.5635 9.93%
  QoQ % 2.79% 1.61% 3.08% 2.50% 2.42% 1.97% -
  Horiz. % 115.24% 112.12% 110.35% 107.05% 104.44% 101.97% 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 0.63 0.64 0.53 0.55 0.57 0.65 0.78 -13.28%
  QoQ % -1.56% 20.75% -3.64% -3.51% -12.31% -16.67% -
  Horiz. % 80.77% 82.05% 67.95% 70.51% 73.08% 83.33% 100.00%
P/EPS 9.62 10.84 8.46 7.58 8.58 10.00 12.48 -15.94%
  QoQ % -11.25% 28.13% 11.61% -11.66% -14.20% -19.87% -
  Horiz. % 77.08% 86.86% 67.79% 60.74% 68.75% 80.13% 100.00%
EY 10.40 9.22 11.83 13.19 11.65 10.00 8.01 19.03%
  QoQ % 12.80% -22.06% -10.31% 13.22% 16.50% 24.84% -
  Horiz. % 129.84% 115.11% 147.69% 164.67% 145.44% 124.84% 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 0.60 0.67 0.55 0.52 0.54 0.58 0.55 5.98%
  QoQ % -10.45% 21.82% 5.77% -3.70% -6.90% 5.45% -
  Horiz. % 109.09% 121.82% 100.00% 94.55% 98.18% 105.45% 100.00%
P/EPS 9.14 11.25 8.73 7.25 8.16 8.91 8.74 3.03%
  QoQ % -18.76% 28.87% 20.41% -11.15% -8.42% 1.95% -
  Horiz. % 104.58% 128.72% 99.89% 82.95% 93.36% 101.95% 100.00%
EY 10.95 8.89 11.46 13.80 12.26 11.23 11.44 -2.88%
  QoQ % 23.17% -22.43% -16.96% 12.56% 9.17% -1.84% -
  Horiz. % 95.72% 77.71% 100.17% 120.63% 107.17% 98.16% 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.
 


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