Highlights

[AMTEL] YoY Annualized Quarter Result on 2012-02-29 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 29-Feb-2012  [#1]
Profit Trend QoQ -     21.15%    YoY -     73.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 33,708 26,100 45,976 60,984 55,360 47,032 30,472 1.70%
  YoY % 29.15% -43.23% -24.61% 10.16% 17.71% 54.34% -
  Horiz. % 110.62% 85.65% 150.88% 200.13% 181.67% 154.34% 100.00%
PBT -1,312 -2,008 3,872 6,048 2,752 1,592 724 -
  YoY % 34.66% -151.86% -35.98% 119.77% 72.86% 119.89% -
  Horiz. % -181.22% -277.35% 534.81% 835.36% 380.11% 219.89% 100.00%
Tax -152 -144 -1,476 -1,548 -140 -192 -292 -10.31%
  YoY % -5.56% 90.24% 4.65% -1,005.71% 27.08% 34.25% -
  Horiz. % 52.05% 49.32% 505.48% 530.14% 47.95% 65.75% 100.00%
NP -1,464 -2,152 2,396 4,500 2,612 1,400 432 -
  YoY % 31.97% -189.82% -46.76% 72.28% 86.57% 224.07% -
  Horiz. % -338.89% -498.15% 554.63% 1,041.67% 604.63% 324.07% 100.00%
NP to SH -1,436 -2,096 2,100 4,400 2,532 1,552 372 -
  YoY % 31.49% -199.81% -52.27% 73.78% 63.14% 317.20% -
  Horiz. % -386.02% -563.44% 564.52% 1,182.80% 680.65% 417.20% 100.00%
Tax Rate - % - % 38.12 % 25.60 % 5.09 % 12.06 % 40.33 % -
  YoY % 0.00% 0.00% 48.91% 402.95% -57.79% -70.10% -
  Horiz. % 0.00% 0.00% 94.52% 63.48% 12.62% 29.90% 100.00%
Total Cost 35,172 28,252 43,580 56,484 52,748 45,632 30,040 2.66%
  YoY % 24.49% -35.17% -22.85% 7.08% 15.59% 51.90% -
  Horiz. % 117.08% 94.05% 145.07% 188.03% 175.59% 151.90% 100.00%
Net Worth 42,703 43,905 45,719 42,235 38,271 33,770 30,665 5.67%
  YoY % -2.74% -3.97% 8.25% 10.36% 13.33% 10.13% -
  Horiz. % 139.26% 143.18% 149.09% 137.73% 124.80% 110.13% 100.00%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 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
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 42,703 43,905 45,719 42,235 38,271 33,770 30,665 5.67%
  YoY % -2.74% -3.97% 8.25% 10.36% 13.33% 10.13% -
  Horiz. % 139.26% 143.18% 149.09% 137.73% 124.80% 110.13% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,453 49,113 48,947 0.11%
  YoY % 0.00% 0.00% 0.00% -0.36% 0.69% 0.34% -
  Horiz. % 100.67% 100.67% 100.67% 100.67% 101.03% 100.34% 100.00%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin -4.34 % -8.25 % 5.21 % 7.38 % 4.72 % 2.98 % 1.42 % -
  YoY % 47.39% -258.35% -29.40% 56.36% 58.39% 109.86% -
  Horiz. % -305.63% -580.99% 366.90% 519.72% 332.39% 209.86% 100.00%
ROE -3.36 % -4.77 % 4.59 % 10.42 % 6.62 % 4.60 % 1.21 % -
  YoY % 29.56% -203.92% -55.95% 57.40% 43.91% 280.17% -
  Horiz. % -277.69% -394.21% 379.34% 861.16% 547.11% 380.17% 100.00%
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 68.41 52.97 93.30 123.76 111.94 95.76 62.25 1.58%
  YoY % 29.15% -43.23% -24.61% 10.56% 16.90% 53.83% -
  Horiz. % 109.90% 85.09% 149.88% 198.81% 179.82% 153.83% 100.00%
EPS -2.92 -4.24 4.28 8.92 5.12 3.16 0.76 -
  YoY % 31.13% -199.07% -52.02% 74.22% 62.03% 315.79% -
  Horiz. % -384.21% -557.89% 563.16% 1,173.68% 673.68% 415.79% 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 0.8666 0.8910 0.9278 0.8571 0.7739 0.6876 0.6265 5.55%
  YoY % -2.74% -3.97% 8.25% 10.75% 12.55% 9.75% -
  Horiz. % 138.32% 142.22% 148.09% 136.81% 123.53% 109.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 62.20 48.16 84.83 112.52 102.15 86.78 56.22 1.70%
  YoY % 29.15% -43.23% -24.61% 10.15% 17.71% 54.36% -
  Horiz. % 110.64% 85.66% 150.89% 200.14% 181.70% 154.36% 100.00%
EPS -2.65 -3.87 3.87 8.12 4.67 2.86 0.69 -
  YoY % 31.52% -200.00% -52.34% 73.88% 63.29% 314.49% -
  Horiz. % -384.06% -560.87% 560.87% 1,176.81% 676.81% 414.49% 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 0.7879 0.8101 0.8436 0.7793 0.7062 0.6231 0.5658 5.67%
  YoY % -2.74% -3.97% 8.25% 10.35% 13.34% 10.13% -
  Horiz. % 139.25% 143.18% 149.10% 137.73% 124.81% 110.13% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.9300 0.7300 0.7100 0.8000 0.7100 0.8400 0.4800 -
P/RPS 1.36 1.38 0.76 0.65 0.63 0.88 0.77 9.94%
  YoY % -1.45% 81.58% 16.92% 3.17% -28.41% 14.29% -
  Horiz. % 176.62% 179.22% 98.70% 84.42% 81.82% 114.29% 100.00%
P/EPS -31.91 -17.16 16.66 8.96 13.87 26.58 63.16 -
  YoY % -85.96% -203.00% 85.94% -35.40% -47.82% -57.92% -
  Horiz. % -50.52% -27.17% 26.38% 14.19% 21.96% 42.08% 100.00%
EY -3.13 -5.83 6.00 11.16 7.21 3.76 1.58 -
  YoY % 46.31% -197.17% -46.24% 54.79% 91.76% 137.97% -
  Horiz. % -198.10% -368.99% 379.75% 706.33% 456.33% 237.97% 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 1.07 0.82 0.77 0.93 0.92 1.22 0.77 5.63%
  YoY % 30.49% 6.49% -17.20% 1.09% -24.59% 58.44% -
  Horiz. % 138.96% 106.49% 100.00% 120.78% 119.48% 158.44% 100.00%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 29/04/15 28/04/14 29/04/13 25/04/12 27/04/11 27/04/10 23/04/09 -
Price 0.8600 0.7050 0.7350 0.7600 0.6750 0.9000 0.5000 -
P/RPS 1.26 1.33 0.79 0.61 0.60 0.94 0.80 7.86%
  YoY % -5.26% 68.35% 29.51% 1.67% -36.17% 17.50% -
  Horiz. % 157.50% 166.25% 98.75% 76.25% 75.00% 117.50% 100.00%
P/EPS -29.51 -16.57 17.25 8.51 13.18 28.48 65.79 -
  YoY % -78.09% -196.06% 102.70% -35.43% -53.72% -56.71% -
  Horiz. % -44.85% -25.19% 26.22% 12.94% 20.03% 43.29% 100.00%
EY -3.39 -6.03 5.80 11.75 7.59 3.51 1.52 -
  YoY % 43.78% -203.97% -50.64% 54.81% 116.24% 130.92% -
  Horiz. % -223.03% -396.71% 381.58% 773.03% 499.34% 230.92% 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 0.99 0.79 0.79 0.89 0.87 1.31 0.80 3.61%
  YoY % 25.32% 0.00% -11.24% 2.30% -33.59% 63.75% -
  Horiz. % 123.75% 98.75% 98.75% 111.25% 108.75% 163.75% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers