Highlights

[AMTEL] YoY Annual (Unaudited) Result on 2009-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 30-Nov-2009  [#4]
Profit Trend YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/06 30/11/05 CAGR
Revenue 55,566 61,414 59,796 55,526 41,354 31,514 60,766 -1.27%
  YoY % -9.52% 2.71% 7.69% 34.27% 31.22% -48.14% -
  Horiz. % 91.44% 101.07% 98.40% 91.38% 68.05% 51.86% 100.00%
PBT 5,651 4,289 3,803 3,045 -4,470 -2,685 -1,514 -
  YoY % 31.76% 12.78% 24.89% 168.12% -66.48% -77.34% -
  Horiz. % -373.25% -283.29% -251.19% -201.12% 295.24% 177.34% 100.00%
Tax -1,294 -607 -335 -272 -66 286 139 -
  YoY % -113.18% -81.19% -23.16% -312.12% -123.08% 105.76% -
  Horiz. % -930.94% -436.69% -241.01% -195.68% -47.48% 205.76% 100.00%
NP 4,357 3,682 3,468 2,773 -4,536 -2,399 -1,375 -
  YoY % 18.33% 6.17% 25.06% 161.13% -89.08% -74.47% -
  Horiz. % -316.87% -267.78% -252.22% -201.67% 329.89% 174.47% 100.00%
NP to SH 4,122 3,632 3,855 2,718 -4,485 -2,399 -1,375 -
  YoY % 13.49% -5.78% 41.83% 160.60% -86.95% -74.47% -
  Horiz. % -299.78% -264.15% -280.36% -197.67% 326.18% 174.47% 100.00%
Tax Rate 22.90 % 14.15 % 8.81 % 8.93 % - % - % - % -
  YoY % 61.84% 60.61% -1.34% 0.00% 0.00% 0.00% -
  Horiz. % 256.44% 158.45% 98.66% 100.00% - - -
Total Cost 51,209 57,732 56,328 52,753 45,890 33,913 62,141 -2.72%
  YoY % -11.30% 2.49% 6.78% 14.96% 35.32% -45.43% -
  Horiz. % 82.41% 92.90% 90.65% 84.89% 73.85% 54.57% 100.00%
Net Worth 45,191 41,138 37,366 33,499 29,583 34,377 35,194 3.63%
  YoY % 9.85% 10.09% 11.54% 13.24% -13.95% -2.32% -
  Horiz. % 128.41% 116.89% 106.17% 95.18% 84.06% 97.68% 100.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/06 30/11/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/06 30/11/05 CAGR
Net Worth 45,191 41,138 37,366 33,499 29,583 34,377 35,194 3.63%
  YoY % 9.85% 10.09% 11.54% 13.24% -13.95% -2.32% -
  Horiz. % 128.41% 116.89% 106.17% 95.18% 84.06% 97.68% 100.00%
NOSH 49,277 49,278 49,296 49,279 47,363 46,051 44,070 1.61%
  YoY % -0.00% -0.04% 0.04% 4.04% 2.85% 4.50% -
  Horiz. % 111.81% 111.82% 111.86% 111.82% 107.47% 104.50% 100.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/06 30/11/05 CAGR
NP Margin 7.84 % 6.00 % 5.80 % 4.99 % -10.97 % -7.61 % -2.26 % -
  YoY % 30.67% 3.45% 16.23% 145.49% -44.15% -236.73% -
  Horiz. % -346.90% -265.49% -256.64% -220.80% 485.40% 336.73% 100.00%
ROE 9.12 % 8.83 % 10.32 % 8.11 % -15.16 % -6.98 % -3.91 % -
  YoY % 3.28% -14.44% 27.25% 153.50% -117.19% -78.52% -
  Horiz. % -233.25% -225.83% -263.94% -207.42% 387.72% 178.52% 100.00%
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/06 30/11/05 CAGR
RPS 112.76 124.63 121.30 112.68 87.31 68.43 137.88 -2.83%
  YoY % -9.52% 2.75% 7.65% 29.06% 27.59% -50.37% -
  Horiz. % 81.78% 90.39% 87.98% 81.72% 63.32% 49.63% 100.00%
EPS 8.36 7.37 7.82 5.51 -9.10 -5.21 -3.12 -
  YoY % 13.43% -5.75% 41.92% 160.55% -74.66% -66.99% -
  Horiz. % -267.95% -236.22% -250.64% -176.60% 291.67% 166.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9171 0.8348 0.7580 0.6798 0.6246 0.7465 0.7986 1.99%
  YoY % 9.86% 10.13% 11.50% 8.84% -16.33% -6.52% -
  Horiz. % 114.84% 104.53% 94.92% 85.12% 78.21% 93.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/06 30/11/05 CAGR
RPS 102.53 113.32 110.33 102.45 76.30 58.15 112.12 -1.27%
  YoY % -9.52% 2.71% 7.69% 34.27% 31.21% -48.14% -
  Horiz. % 91.45% 101.07% 98.40% 91.38% 68.05% 51.86% 100.00%
EPS 7.61 6.70 7.11 5.02 -8.28 -4.43 -2.54 -
  YoY % 13.58% -5.77% 41.63% 160.63% -86.91% -74.41% -
  Horiz. % -299.61% -263.78% -279.92% -197.64% 325.98% 174.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8338 0.7590 0.6895 0.6181 0.5458 0.6343 0.6494 3.63%
  YoY % 9.86% 10.08% 11.55% 13.25% -13.95% -2.33% -
  Horiz. % 128.40% 116.88% 106.17% 95.18% 84.05% 97.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/06 30/11/05 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/06 30/11/05 -
Price 0.7000 0.8000 0.7800 0.5300 0.5000 1.3200 0.7100 -
P/RPS 0.62 0.64 0.64 0.47 0.57 1.93 0.51 2.83%
  YoY % -3.12% 0.00% 36.17% -17.54% -70.47% 278.43% -
  Horiz. % 121.57% 125.49% 125.49% 92.16% 111.76% 378.43% 100.00%
P/EPS 8.37 10.85 9.97 9.61 -5.28 -25.34 -22.76 -
  YoY % -22.86% 8.83% 3.75% 282.01% 79.16% -11.34% -
  Horiz. % -36.78% -47.67% -43.80% -42.22% 23.20% 111.34% 100.00%
EY 11.95 9.21 10.03 10.41 -18.94 -3.95 -4.39 -
  YoY % 29.75% -8.18% -3.65% 154.96% -379.49% 10.02% -
  Horiz. % -272.21% -209.79% -228.47% -237.13% 431.44% 89.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.76 0.96 1.03 0.78 0.80 1.77 0.89 -2.23%
  YoY % -20.83% -6.80% 32.05% -2.50% -54.80% 98.88% -
  Horiz. % 85.39% 107.87% 115.73% 87.64% 89.89% 198.88% 100.00%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/06 30/11/05 CAGR
Date 23/01/13 18/01/12 25/01/11 25/01/10 31/01/08 29/01/07 10/02/06 -
Price 0.7300 0.8300 0.6950 0.9400 0.8700 1.2300 0.7300 -
P/RPS 0.65 0.67 0.57 0.83 1.00 1.80 0.53 2.96%
  YoY % -2.99% 17.54% -31.33% -17.00% -44.44% 239.62% -
  Horiz. % 122.64% 126.42% 107.55% 156.60% 188.68% 339.62% 100.00%
P/EPS 8.73 11.26 8.89 17.04 -9.19 -23.61 -23.40 -
  YoY % -22.47% 26.66% -47.83% 285.42% 61.08% -0.90% -
  Horiz. % -37.31% -48.12% -37.99% -72.82% 39.27% 100.90% 100.00%
EY 11.46 8.88 11.25 5.87 -10.88 -4.24 -4.27 -
  YoY % 29.05% -21.07% 91.65% 153.95% -156.60% 0.70% -
  Horiz. % -268.38% -207.96% -263.47% -137.47% 254.80% 99.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.99 0.92 1.38 1.39 1.65 0.91 -1.82%
  YoY % -19.19% 7.61% -33.33% -0.72% -15.76% 81.32% -
  Horiz. % 87.91% 108.79% 101.10% 151.65% 152.75% 181.32% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers