Highlights

[AMTEL] YoY Annualized Quarter Result on 2018-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2018
Quarter 31-Aug-2018  [#3]
Profit Trend QoQ -     62.60%    YoY -     75.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 61,016 46,412 32,434 40,464 42,826 30,261 42,185 6.34%
  YoY % 31.47% 43.09% -19.84% -5.52% 41.52% -28.27% -
  Horiz. % 144.64% 110.02% 76.89% 95.92% 101.52% 71.73% 100.00%
PBT 5,225 120 -2,280 -1,092 604 -1,502 2,648 11.99%
  YoY % 4,254.44% 105.26% -108.79% -280.79% 140.20% -156.75% -
  Horiz. % 197.33% 4.53% -86.10% -41.24% 22.81% -56.75% 100.00%
Tax -1,490 -706 -148 -540 -589 -102 -770 11.62%
  YoY % -110.94% -377.48% 72.59% 8.37% -474.02% 86.68% -
  Horiz. % 193.43% 91.70% 19.20% 70.07% 76.47% 13.32% 100.00%
NP 3,734 -586 -2,428 -1,632 14 -1,605 1,877 12.14%
  YoY % 736.59% 75.84% -48.77% -11,227.78% 100.91% -185.51% -
  Horiz. % 198.93% -31.25% -129.33% -86.93% 0.78% -85.51% 100.00%
NP to SH 3,734 -552 -2,286 -1,762 82 -1,536 1,700 14.01%
  YoY % 776.57% 75.86% -29.73% -2,232.27% 105.38% -190.35% -
  Horiz. % 219.69% -32.47% -134.51% -103.69% 4.86% -90.35% 100.00%
Tax Rate 28.53 % 588.89 % - % - % 97.57 % - % 29.10 % -0.33%
  YoY % -95.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.04% 2,023.68% 0.00% 0.00% 335.29% 0.00% 100.00%
Total Cost 57,281 46,998 34,862 42,096 42,812 31,866 40,308 6.03%
  YoY % 21.88% 34.81% -17.18% -1.67% 34.35% -20.94% -
  Horiz. % 142.11% 116.60% 86.49% 104.44% 106.21% 79.06% 100.00%
Net Worth 47,996 40,680 42,240 42,471 43,166 41,304 44,600 1.23%
  YoY % 17.98% -3.69% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 107.61% 91.21% 94.71% 95.23% 96.78% 92.61% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 47,996 40,680 42,240 42,471 43,166 41,304 44,600 1.23%
  YoY % 17.98% -3.69% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 107.61% 91.21% 94.71% 95.23% 96.78% 92.61% 100.00%
NOSH 54,197 49,405 49,277 49,277 49,277 49,277 49,277 1.60%
  YoY % 9.70% 0.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.98% 100.26% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 6.12 % -1.26 % -7.49 % -4.03 % 0.03 % -5.30 % 4.45 % 5.45%
  YoY % 585.71% 83.18% -85.86% -13,533.33% 100.57% -219.10% -
  Horiz. % 137.53% -28.31% -168.31% -90.56% 0.67% -119.10% 100.00%
ROE 7.78 % -1.36 % -5.41 % -4.15 % 0.19 % -3.72 % 3.81 % 12.63%
  YoY % 672.06% 74.86% -30.36% -2,284.21% 105.11% -197.64% -
  Horiz. % 204.20% -35.70% -141.99% -108.92% 4.99% -97.64% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 112.58 93.94 65.82 82.12 86.91 61.41 85.61 4.67%
  YoY % 19.84% 42.72% -19.85% -5.51% 41.52% -28.27% -
  Horiz. % 131.50% 109.73% 76.88% 95.92% 101.52% 71.73% 100.00%
EPS 6.89 -1.12 -4.64 -3.57 0.17 -3.12 3.45 12.21%
  YoY % 715.18% 75.86% -29.97% -2,200.00% 105.45% -190.43% -
  Horiz. % 199.71% -32.46% -134.49% -103.48% 4.93% -90.43% 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 0.8856 0.8234 0.8572 0.8619 0.8760 0.8382 0.9051 -0.36%
  YoY % 7.55% -3.94% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 97.85% 90.97% 94.71% 95.23% 96.78% 92.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 112.58 85.64 59.85 74.66 79.02 55.84 77.84 6.34%
  YoY % 31.46% 43.09% -19.84% -5.52% 41.51% -28.26% -
  Horiz. % 144.63% 110.02% 76.89% 95.91% 101.52% 71.74% 100.00%
EPS 6.89 -1.02 -4.22 -3.25 0.15 -2.83 3.14 13.99%
  YoY % 775.49% 75.83% -29.85% -2,266.67% 105.30% -190.13% -
  Horiz. % 219.43% -32.48% -134.39% -103.50% 4.78% -90.13% 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 0.8856 0.7506 0.7794 0.7837 0.7965 0.7621 0.8229 1.23%
  YoY % 17.99% -3.70% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 107.62% 91.21% 94.71% 95.24% 96.79% 92.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.6150 0.6400 0.6300 0.6500 0.9000 0.9000 0.7500 -
P/RPS 0.55 0.68 0.96 0.79 1.04 1.47 0.88 -7.53%
  YoY % -19.12% -29.17% 21.52% -24.04% -29.25% 67.05% -
  Horiz. % 62.50% 77.27% 109.09% 89.77% 118.18% 167.05% 100.00%
P/EPS 8.92 -57.28 -13.58 -18.17 536.49 -28.87 21.74 -13.79%
  YoY % 115.57% -321.80% 25.26% -103.39% 1,958.30% -232.80% -
  Horiz. % 41.03% -263.48% -62.47% -83.58% 2,467.76% -132.80% 100.00%
EY 11.20 -1.75 -7.37 -5.50 0.19 -3.46 4.60 15.98%
  YoY % 740.00% 76.26% -34.00% -2,994.74% 105.49% -175.22% -
  Horiz. % 243.48% -38.04% -160.22% -119.57% 4.13% -75.22% 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 0.69 0.78 0.73 0.75 1.03 1.07 0.83 -3.03%
  YoY % -11.54% 6.85% -2.67% -27.18% -3.74% 28.92% -
  Horiz. % 83.13% 93.98% 87.95% 90.36% 124.10% 128.92% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 24/10/19 25/10/18 25/10/17 27/10/16 28/10/15 28/10/14 31/10/13 -
Price 0.6150 0.6300 0.6300 0.6100 0.7900 0.8350 0.6200 -
P/RPS 0.55 0.67 0.96 0.74 0.91 1.36 0.72 -4.39%
  YoY % -17.91% -30.21% 29.73% -18.68% -33.09% 88.89% -
  Horiz. % 76.39% 93.06% 133.33% 102.78% 126.39% 188.89% 100.00%
P/EPS 8.92 -56.39 -13.58 -17.05 470.92 -26.79 17.97 -11.01%
  YoY % 115.82% -315.24% 20.35% -103.62% 1,857.82% -249.08% -
  Horiz. % 49.64% -313.80% -75.57% -94.88% 2,620.59% -149.08% 100.00%
EY 11.20 -1.77 -7.37 -5.86 0.21 -3.73 5.56 12.37%
  YoY % 732.77% 75.98% -25.77% -2,890.48% 105.63% -167.09% -
  Horiz. % 201.44% -31.83% -132.55% -105.40% 3.78% -67.09% 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 0.69 0.77 0.73 0.71 0.90 1.00 0.69 -
  YoY % -10.39% 5.48% 2.82% -21.11% -10.00% 44.93% -
  Horiz. % 100.00% 111.59% 105.80% 102.90% 130.43% 144.93% 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.
 


 

174  419  548  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.455-0.03 
 ARMADA 0.49-0.005 
 IFCAMSC 0.495-0.02 
Partners & Brokers