Highlights

[AMTEL] QoQ TTM Result on 2012-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-May-2012  [#2]
Profit Trend QoQ -     -7.61%    YoY -     -14.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 51,814 55,566 58,257 58,964 62,820 61,414 57,665 -6.89%
  QoQ % -6.75% -4.62% -1.20% -6.14% 2.29% 6.50% -
  Horiz. % 89.85% 96.36% 101.03% 102.25% 108.94% 106.50% 100.00%
PBT 5,107 5,651 4,779 4,798 5,113 4,289 3,753 22.82%
  QoQ % -9.63% 18.25% -0.40% -6.16% 19.21% 14.28% -
  Horiz. % 136.08% 150.57% 127.34% 127.84% 136.24% 114.28% 100.00%
Tax -1,276 -1,294 -910 -933 -959 -607 -187 260.18%
  QoQ % 1.39% -42.20% 2.47% 2.71% -57.99% -224.60% -
  Horiz. % 682.35% 691.98% 486.63% 498.93% 512.83% 324.60% 100.00%
NP 3,831 4,357 3,869 3,865 4,154 3,682 3,566 4.90%
  QoQ % -12.07% 12.61% 0.10% -6.96% 12.82% 3.25% -
  Horiz. % 107.43% 122.18% 108.50% 108.38% 116.49% 103.25% 100.00%
NP to SH 3,547 4,122 3,753 3,787 4,099 3,632 3,615 -1.26%
  QoQ % -13.95% 9.83% -0.90% -7.61% 12.86% 0.47% -
  Horiz. % 98.12% 114.02% 103.82% 104.76% 113.39% 100.47% 100.00%
Tax Rate 24.99 % 22.90 % 19.04 % 19.45 % 18.76 % 14.15 % 4.98 % 193.39%
  QoQ % 9.13% 20.27% -2.11% 3.68% 32.58% 184.14% -
  Horiz. % 501.81% 459.84% 382.33% 390.56% 376.71% 284.14% 100.00%
Total Cost 47,983 51,209 54,388 55,099 58,666 57,732 54,099 -7.69%
  QoQ % -6.30% -5.85% -1.29% -6.08% 1.62% 6.72% -
  Horiz. % 88.69% 94.66% 100.53% 101.85% 108.44% 106.72% 100.00%
Net Worth 45,719 45,191 44,112 43,033 42,235 41,088 40,439 8.53%
  QoQ % 1.17% 2.45% 2.51% 1.89% 2.79% 1.60% -
  Horiz. % 113.06% 111.75% 109.08% 106.42% 104.44% 101.60% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 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
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 45,719 45,191 44,112 43,033 42,235 41,088 40,439 8.53%
  QoQ % 1.17% 2.45% 2.51% 1.89% 2.79% 1.60% -
  Horiz. % 113.06% 111.75% 109.08% 106.42% 104.44% 101.60% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,230 49,298 -0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.09% -0.14% -
  Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 99.86% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 7.39 % 7.84 % 6.64 % 6.55 % 6.61 % 6.00 % 6.18 % 12.67%
  QoQ % -5.74% 18.07% 1.37% -0.91% 10.17% -2.91% -
  Horiz. % 119.58% 126.86% 107.44% 105.99% 106.96% 97.09% 100.00%
ROE 7.76 % 9.12 % 8.51 % 8.80 % 9.71 % 8.84 % 8.94 % -9.01%
  QoQ % -14.91% 7.17% -3.30% -9.37% 9.84% -1.12% -
  Horiz. % 86.80% 102.01% 95.19% 98.43% 108.61% 98.88% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 105.15 112.76 118.22 119.66 127.48 124.75 116.97 -6.86%
  QoQ % -6.75% -4.62% -1.20% -6.13% 2.19% 6.65% -
  Horiz. % 89.89% 96.40% 101.07% 102.30% 108.99% 106.65% 100.00%
EPS 7.20 8.36 7.62 7.69 8.32 7.38 7.33 -1.19%
  QoQ % -13.88% 9.71% -0.91% -7.57% 12.74% 0.68% -
  Horiz. % 98.23% 114.05% 103.96% 104.91% 113.51% 100.68% 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 0.9278 0.9171 0.8952 0.8733 0.8571 0.8346 0.8203 8.56%
  QoQ % 1.17% 2.45% 2.51% 1.89% 2.70% 1.74% -
  Horiz. % 113.10% 111.80% 109.13% 106.46% 104.49% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 95.60 102.53 107.49 108.80 115.91 113.32 106.40 -6.89%
  QoQ % -6.76% -4.61% -1.20% -6.13% 2.29% 6.50% -
  Horiz. % 89.85% 96.36% 101.02% 102.26% 108.94% 106.50% 100.00%
EPS 6.54 7.61 6.92 6.99 7.56 6.70 6.67 -1.30%
  QoQ % -14.06% 9.97% -1.00% -7.54% 12.84% 0.45% -
  Horiz. % 98.05% 114.09% 103.75% 104.80% 113.34% 100.45% 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 0.8436 0.8338 0.8139 0.7940 0.7793 0.7581 0.7462 8.53%
  QoQ % 1.18% 2.45% 2.51% 1.89% 2.80% 1.59% -
  Horiz. % 113.05% 111.74% 109.07% 106.41% 104.44% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.7100 0.7000 0.6900 0.7500 0.8000 0.8000 0.6200 -
P/RPS 0.68 0.62 0.58 0.63 0.63 0.64 0.53 18.09%
  QoQ % 9.68% 6.90% -7.94% 0.00% -1.56% 20.75% -
  Horiz. % 128.30% 116.98% 109.43% 118.87% 118.87% 120.75% 100.00%
P/EPS 9.86 8.37 9.06 9.76 9.62 10.84 8.46 10.76%
  QoQ % 17.80% -7.62% -7.17% 1.46% -11.25% 28.13% -
  Horiz. % 116.55% 98.94% 107.09% 115.37% 113.71% 128.13% 100.00%
EY 10.14 11.95 11.04 10.25 10.40 9.22 11.83 -9.77%
  QoQ % -15.15% 8.24% 7.71% -1.44% 12.80% -22.06% -
  Horiz. % 85.71% 101.01% 93.32% 86.64% 87.91% 77.94% 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 0.76 0.77 0.86 0.93 0.96 0.76 0.88%
  QoQ % 1.32% -1.30% -10.47% -7.53% -3.12% 26.32% -
  Horiz. % 101.32% 100.00% 101.32% 113.16% 122.37% 126.32% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 23/01/13 29/10/12 25/07/12 25/04/12 18/01/12 10/10/11 -
Price 0.7350 0.7300 0.6800 0.7500 0.7600 0.8300 0.6400 -
P/RPS 0.70 0.65 0.58 0.63 0.60 0.67 0.55 17.46%
  QoQ % 7.69% 12.07% -7.94% 5.00% -10.45% 21.82% -
  Horiz. % 127.27% 118.18% 105.45% 114.55% 109.09% 121.82% 100.00%
P/EPS 10.21 8.73 8.93 9.76 9.14 11.25 8.73 11.02%
  QoQ % 16.95% -2.24% -8.50% 6.78% -18.76% 28.87% -
  Horiz. % 116.95% 100.00% 102.29% 111.80% 104.70% 128.87% 100.00%
EY 9.79 11.46 11.20 10.25 10.95 8.89 11.46 -9.98%
  QoQ % -14.57% 2.32% 9.27% -6.39% 23.17% -22.43% -
  Horiz. % 85.43% 100.00% 97.73% 89.44% 95.55% 77.57% 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 0.79 0.80 0.76 0.86 0.89 0.99 0.78 0.85%
  QoQ % -1.25% 5.26% -11.63% -3.37% -10.10% 26.92% -
  Horiz. % 101.28% 102.56% 97.44% 110.26% 114.10% 126.92% 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.
 


 

287  1700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.05+0.005 
 GPACKET 0.73+0.005 
 ECOWLD 0.67+0.025 
 NETX 0.01-0.005 
 GPACKET-WB 0.270.00 
 ARMADA 0.34-0.005 
 BONIA 0.275+0.01 
 EWINT-WA 0.11+0.01 
 EDUSPEC 0.0550.00 
 VSOLAR 0.0850.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers