Highlights

[AMTEL] YoY Annual (Unaudited) Result on 2015-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 30-Nov-2015  [#4]
Profit Trend YoY -     36.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 50,926 33,427 47,417 56,656 31,986 40,449 55,566 -1.44%
  YoY % 52.35% -29.50% -16.31% 77.13% -20.92% -27.21% -
  Horiz. % 91.65% 60.16% 85.33% 101.96% 57.56% 72.79% 100.00%
PBT 1,731 -3,293 1,052 1,160 1,184 1,894 5,651 -17.89%
  YoY % 152.57% -413.02% -9.31% -2.03% -37.49% -66.48% -
  Horiz. % 30.63% -58.27% 18.62% 20.53% 20.95% 33.52% 100.00%
Tax -695 48 -600 -350 -591 -604 -1,294 -9.84%
  YoY % -1,547.92% 108.00% -71.43% 40.78% 2.15% 53.32% -
  Horiz. % 53.71% -3.71% 46.37% 27.05% 45.67% 46.68% 100.00%
NP 1,036 -3,245 452 810 593 1,290 4,357 -21.28%
  YoY % 131.93% -817.92% -44.20% 36.59% -54.03% -70.39% -
  Horiz. % 23.78% -74.48% 10.37% 18.59% 13.61% 29.61% 100.00%
NP to SH 1,071 -3,182 256 818 601 1,102 4,122 -20.11%
  YoY % 133.66% -1,342.97% -68.70% 36.11% -45.46% -73.27% -
  Horiz. % 25.98% -77.20% 6.21% 19.84% 14.58% 26.73% 100.00%
Tax Rate 40.15 % - % 57.03 % 30.17 % 49.92 % 31.89 % 22.90 % 9.81%
  YoY % 0.00% 0.00% 89.03% -39.56% 56.54% 39.26% -
  Horiz. % 175.33% 0.00% 249.04% 131.75% 217.99% 139.26% 100.00%
Total Cost 49,890 36,672 46,965 55,846 31,393 39,159 51,209 -0.43%
  YoY % 36.04% -21.92% -15.90% 77.89% -19.83% -23.53% -
  Horiz. % 97.42% 71.61% 91.71% 109.06% 61.30% 76.47% 100.00%
Net Worth 41,343 40,624 44,043 43,900 43,058 44,433 45,191 -1.47%
  YoY % 1.77% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 91.48% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 41,343 40,624 44,043 43,900 43,058 44,433 45,191 -1.47%
  YoY % 1.77% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 91.48% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
NOSH 49,566 49,277 49,277 49,277 49,277 49,277 49,277 0.10%
  YoY % 0.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.59% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 2.03 % -9.71 % 0.95 % 1.43 % 1.85 % 3.19 % 7.84 % -20.16%
  YoY % 120.91% -1,122.11% -33.57% -22.70% -42.01% -59.31% -
  Horiz. % 25.89% -123.85% 12.12% 18.24% 23.60% 40.69% 100.00%
ROE 2.59 % -7.83 % 0.58 % 1.86 % 1.40 % 2.48 % 9.12 % -18.92%
  YoY % 133.08% -1,450.00% -68.82% 32.86% -43.55% -72.81% -
  Horiz. % 28.40% -85.86% 6.36% 20.39% 15.35% 27.19% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 102.74 67.83 96.23 114.97 64.91 82.08 112.76 -1.54%
  YoY % 51.47% -29.51% -16.30% 77.12% -20.92% -27.21% -
  Horiz. % 91.11% 60.15% 85.34% 101.96% 57.56% 72.79% 100.00%
EPS 2.16 -6.46 0.52 1.66 1.22 -2.24 8.36 -20.18%
  YoY % 133.44% -1,342.31% -68.67% 36.07% 154.46% -126.79% -
  Horiz. % 25.84% -77.27% 6.22% 19.86% 14.59% -26.79% 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 0.8341 0.8244 0.8938 0.8909 0.8738 0.9017 0.9171 -1.57%
  YoY % 1.18% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 90.95% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 93.96 61.68 87.49 104.54 59.02 74.63 102.53 -1.44%
  YoY % 52.33% -29.50% -16.31% 77.13% -20.92% -27.21% -
  Horiz. % 91.64% 60.16% 85.33% 101.96% 57.56% 72.79% 100.00%
EPS 1.98 -5.87 0.47 1.51 1.11 2.03 7.61 -20.09%
  YoY % 133.73% -1,348.94% -68.87% 36.04% -45.32% -73.32% -
  Horiz. % 26.02% -77.14% 6.18% 19.84% 14.59% 26.68% 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 0.7628 0.7496 0.8127 0.8100 0.7945 0.8198 0.8338 -1.47%
  YoY % 1.76% -7.76% 0.33% 1.95% -3.09% -1.68% -
  Horiz. % 91.48% 89.90% 97.47% 97.15% 95.29% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.6550 0.6500 0.6100 0.8500 0.8500 0.7000 0.7000 -
P/RPS 0.64 0.96 0.63 0.74 1.31 0.85 0.62 0.53%
  YoY % -33.33% 52.38% -14.86% -43.51% 54.12% 37.10% -
  Horiz. % 103.23% 154.84% 101.61% 119.35% 211.29% 137.10% 100.00%
P/EPS 30.31 -10.07 117.42 51.20 69.69 31.30 8.37 23.91%
  YoY % 400.99% -108.58% 129.34% -26.53% 122.65% 273.95% -
  Horiz. % 362.13% -120.31% 1,402.87% 611.71% 832.62% 373.95% 100.00%
EY 3.30 -9.93 0.85 1.95 1.43 3.19 11.95 -19.30%
  YoY % 133.23% -1,268.24% -56.41% 36.36% -55.17% -73.31% -
  Horiz. % 27.62% -83.10% 7.11% 16.32% 11.97% 26.69% 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 0.79 0.79 0.68 0.95 0.97 0.78 0.76 0.65%
  YoY % 0.00% 16.18% -28.42% -2.06% 24.36% 2.63% -
  Horiz. % 103.95% 103.95% 89.47% 125.00% 127.63% 102.63% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/01/19 26/01/18 23/01/17 29/01/16 27/01/15 23/01/14 23/01/13 -
Price 0.6550 0.6650 0.6000 0.7100 1.0000 0.6100 0.7300 -
P/RPS 0.64 0.98 0.62 0.62 1.54 0.74 0.65 -0.26%
  YoY % -34.69% 58.06% 0.00% -59.74% 108.11% 13.85% -
  Horiz. % 98.46% 150.77% 95.38% 95.38% 236.92% 113.85% 100.00%
P/EPS 30.31 -10.30 115.49 42.77 81.99 27.28 8.73 23.04%
  YoY % 394.27% -108.92% 170.03% -47.84% 200.55% 212.49% -
  Horiz. % 347.19% -117.98% 1,322.91% 489.92% 939.18% 312.49% 100.00%
EY 3.30 -9.71 0.87 2.34 1.22 3.67 11.46 -18.73%
  YoY % 133.99% -1,216.09% -62.82% 91.80% -66.76% -67.98% -
  Horiz. % 28.80% -84.73% 7.59% 20.42% 10.65% 32.02% 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 0.79 0.81 0.67 0.80 1.14 0.68 0.80 -0.21%
  YoY % -2.47% 20.90% -16.25% -29.82% 67.65% -15.00% -
  Horiz. % 98.75% 101.25% 83.75% 100.00% 142.50% 85.00% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers