Highlights

[AMTEL] YoY Annualized Quarter Result on 2017-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 31-Aug-2017  [#3]
Profit Trend QoQ -     -24.28%    YoY -     -29.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 46,412 32,434 40,464 42,826 30,261 42,185 55,124 -2.83%
  YoY % 43.09% -19.84% -5.52% 41.52% -28.27% -23.47% -
  Horiz. % 84.20% 58.84% 73.41% 77.69% 54.90% 76.53% 100.00%
PBT 120 -2,280 -1,092 604 -1,502 2,648 4,708 -45.74%
  YoY % 105.26% -108.79% -280.79% 140.20% -156.75% -43.76% -
  Horiz. % 2.55% -48.43% -23.19% 12.83% -31.92% 56.24% 100.00%
Tax -706 -148 -540 -589 -102 -770 -498 5.98%
  YoY % -377.48% 72.59% 8.37% -474.02% 86.68% -54.55% -
  Horiz. % 141.71% 29.68% 108.29% 118.18% 20.59% 154.55% 100.00%
NP -586 -2,428 -1,632 14 -1,605 1,877 4,209 -
  YoY % 75.84% -48.77% -11,227.78% 100.91% -185.51% -55.40% -
  Horiz. % -13.94% -57.68% -38.77% 0.35% -38.14% 44.60% 100.00%
NP to SH -552 -2,286 -1,762 82 -1,536 1,700 4,052 -
  YoY % 75.86% -29.73% -2,232.27% 105.38% -190.35% -58.05% -
  Horiz. % -13.62% -56.43% -43.50% 2.04% -37.91% 41.95% 100.00%
Tax Rate 588.89 % - % - % 97.57 % - % 29.10 % 10.59 % 95.31%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 174.79% -
  Horiz. % 5,560.81% 0.00% 0.00% 921.34% 0.00% 274.79% 100.00%
Total Cost 46,998 34,862 42,096 42,812 31,866 40,308 50,914 -1.32%
  YoY % 34.81% -17.18% -1.67% 34.35% -20.94% -20.83% -
  Horiz. % 92.31% 68.47% 82.68% 84.09% 62.59% 79.17% 100.00%
Net Worth 40,680 42,240 42,471 43,166 41,304 44,600 44,112 -1.34%
  YoY % -3.69% -0.55% -1.61% 4.51% -7.39% 1.11% -
  Horiz. % 92.22% 95.76% 96.28% 97.86% 93.63% 101.11% 100.00%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 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
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 40,680 42,240 42,471 43,166 41,304 44,600 44,112 -1.34%
  YoY % -3.69% -0.55% -1.61% 4.51% -7.39% 1.11% -
  Horiz. % 92.22% 95.76% 96.28% 97.86% 93.63% 101.11% 100.00%
NOSH 49,405 49,277 49,277 49,277 49,277 49,277 49,277 0.04%
  YoY % 0.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.26% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin -1.26 % -7.49 % -4.03 % 0.03 % -5.30 % 4.45 % 7.64 % -
  YoY % 83.18% -85.86% -13,533.33% 100.57% -219.10% -41.75% -
  Horiz. % -16.49% -98.04% -52.75% 0.39% -69.37% 58.25% 100.00%
ROE -1.36 % -5.41 % -4.15 % 0.19 % -3.72 % 3.81 % 9.19 % -
  YoY % 74.86% -30.36% -2,284.21% 105.11% -197.64% -58.54% -
  Horiz. % -14.80% -58.87% -45.16% 2.07% -40.48% 41.46% 100.00%
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 93.94 65.82 82.12 86.91 61.41 85.61 111.87 -2.87%
  YoY % 42.72% -19.85% -5.51% 41.52% -28.27% -23.47% -
  Horiz. % 83.97% 58.84% 73.41% 77.69% 54.89% 76.53% 100.00%
EPS -1.12 -4.64 -3.57 0.17 -3.12 3.45 8.23 -
  YoY % 75.86% -29.97% -2,200.00% 105.45% -190.43% -58.08% -
  Horiz. % -13.61% -56.38% -43.38% 2.07% -37.91% 41.92% 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 0.8234 0.8572 0.8619 0.8760 0.8382 0.9051 0.8952 -1.38%
  YoY % -3.94% -0.55% -1.61% 4.51% -7.39% 1.11% -
  Horiz. % 91.98% 95.76% 96.28% 97.86% 93.63% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 85.64 59.85 74.66 79.02 55.84 77.84 101.71 -2.82%
  YoY % 43.09% -19.84% -5.52% 41.51% -28.26% -23.47% -
  Horiz. % 84.20% 58.84% 73.40% 77.69% 54.90% 76.53% 100.00%
EPS -1.02 -4.22 -3.25 0.15 -2.83 3.14 7.48 -
  YoY % 75.83% -29.85% -2,266.67% 105.30% -190.13% -58.02% -
  Horiz. % -13.64% -56.42% -43.45% 2.01% -37.83% 41.98% 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 0.7506 0.7794 0.7837 0.7965 0.7621 0.8229 0.8139 -1.34%
  YoY % -3.70% -0.55% -1.61% 4.51% -7.39% 1.11% -
  Horiz. % 92.22% 95.76% 96.29% 97.86% 93.64% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.6400 0.6300 0.6500 0.9000 0.9000 0.7500 0.6900 -
P/RPS 0.68 0.96 0.79 1.04 1.47 0.88 0.62 1.55%
  YoY % -29.17% 21.52% -24.04% -29.25% 67.05% 41.94% -
  Horiz. % 109.68% 154.84% 127.42% 167.74% 237.10% 141.94% 100.00%
P/EPS -57.28 -13.58 -18.17 536.49 -28.87 21.74 8.39 -
  YoY % -321.80% 25.26% -103.39% 1,958.30% -232.80% 159.12% -
  Horiz. % -682.72% -161.86% -216.57% 6,394.40% -344.10% 259.12% 100.00%
EY -1.75 -7.37 -5.50 0.19 -3.46 4.60 11.92 -
  YoY % 76.26% -34.00% -2,994.74% 105.49% -175.22% -61.41% -
  Horiz. % -14.68% -61.83% -46.14% 1.59% -29.03% 38.59% 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 0.78 0.73 0.75 1.03 1.07 0.83 0.77 0.22%
  YoY % 6.85% -2.67% -27.18% -3.74% 28.92% 7.79% -
  Horiz. % 101.30% 94.81% 97.40% 133.77% 138.96% 107.79% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 25/10/18 25/10/17 27/10/16 28/10/15 28/10/14 31/10/13 29/10/12 -
Price 0.6300 0.6300 0.6100 0.7900 0.8350 0.6200 0.6800 -
P/RPS 0.67 0.96 0.74 0.91 1.36 0.72 0.61 1.58%
  YoY % -30.21% 29.73% -18.68% -33.09% 88.89% 18.03% -
  Horiz. % 109.84% 157.38% 121.31% 149.18% 222.95% 118.03% 100.00%
P/EPS -56.39 -13.58 -17.05 470.92 -26.79 17.97 8.27 -
  YoY % -315.24% 20.35% -103.62% 1,857.82% -249.08% 117.29% -
  Horiz. % -681.86% -164.21% -206.17% 5,694.32% -323.94% 217.29% 100.00%
EY -1.77 -7.37 -5.86 0.21 -3.73 5.56 12.09 -
  YoY % 75.98% -25.77% -2,890.48% 105.63% -167.09% -54.01% -
  Horiz. % -14.64% -60.96% -48.47% 1.74% -30.85% 45.99% 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 0.77 0.73 0.71 0.90 1.00 0.69 0.76 0.22%
  YoY % 5.48% 2.82% -21.11% -10.00% 44.93% -9.21% -
  Horiz. % 101.32% 96.05% 93.42% 118.42% 131.58% 90.79% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers