Highlights

[AMTEL] YoY Annualized Quarter Result on 2019-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 24-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2019
Quarter 31-Aug-2019  [#3]
Profit Trend QoQ -     -1.82%    YoY -     776.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 47,522 61,016 46,412 32,434 40,464 42,826 30,261 7.81%
  YoY % -22.11% 31.47% 43.09% -19.84% -5.52% 41.52% -
  Horiz. % 157.04% 201.63% 153.37% 107.18% 133.72% 141.52% 100.00%
PBT 5,460 5,225 120 -2,280 -1,092 604 -1,502 -
  YoY % 4.49% 4,254.44% 105.26% -108.79% -280.79% 140.20% -
  Horiz. % -363.35% -347.74% -7.99% 151.73% 72.67% -40.20% 100.00%
Tax -1,273 -1,490 -706 -148 -540 -589 -102 52.08%
  YoY % 14.58% -110.94% -377.48% 72.59% 8.37% -474.02% -
  Horiz. % 1,240.26% 1,451.94% 688.31% 144.16% 525.97% 574.02% 100.00%
NP 4,186 3,734 -586 -2,428 -1,632 14 -1,605 -
  YoY % 12.10% 736.59% 75.84% -48.77% -11,227.78% 100.91% -
  Horiz. % -260.80% -232.64% 36.54% 151.25% 101.66% -0.91% 100.00%
NP to SH 4,186 3,734 -552 -2,286 -1,762 82 -1,536 -
  YoY % 12.10% 776.57% 75.86% -29.73% -2,232.27% 105.38% -
  Horiz. % -272.57% -243.14% 35.94% 148.87% 114.76% -5.38% 100.00%
Tax Rate 23.32 % 28.53 % 588.89 % - % - % 97.57 % - % -
  YoY % -18.26% -95.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.90% 29.24% 603.56% 0.00% 0.00% 100.00% -
Total Cost 43,336 57,281 46,998 34,862 42,096 42,812 31,866 5.25%
  YoY % -24.35% 21.88% 34.81% -17.18% -1.67% 34.35% -
  Horiz. % 135.99% 179.75% 147.49% 109.40% 132.10% 134.35% 100.00%
Net Worth 53,140 47,996 40,680 42,240 42,471 43,166 41,304 4.28%
  YoY % 10.72% 17.98% -3.69% -0.55% -1.61% 4.51% -
  Horiz. % 128.66% 116.20% 98.49% 102.27% 102.83% 104.51% 100.00%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 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
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 53,140 47,996 40,680 42,240 42,471 43,166 41,304 4.28%
  YoY % 10.72% 17.98% -3.69% -0.55% -1.61% 4.51% -
  Horiz. % 128.66% 116.20% 98.49% 102.27% 102.83% 104.51% 100.00%
NOSH 54,197 54,197 49,405 49,277 49,277 49,277 49,277 1.60%
  YoY % 0.00% 9.70% 0.26% 0.00% 0.00% 0.00% -
  Horiz. % 109.98% 109.98% 100.26% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 8.81 % 6.12 % -1.26 % -7.49 % -4.03 % 0.03 % -5.30 % -
  YoY % 43.95% 585.71% 83.18% -85.86% -13,533.33% 100.57% -
  Horiz. % -166.23% -115.47% 23.77% 141.32% 76.04% -0.57% 100.00%
ROE 7.88 % 7.78 % -1.36 % -5.41 % -4.15 % 0.19 % -3.72 % -
  YoY % 1.29% 672.06% 74.86% -30.36% -2,284.21% 105.11% -
  Horiz. % -211.83% -209.14% 36.56% 145.43% 111.56% -5.11% 100.00%
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 87.68 112.58 93.94 65.82 82.12 86.91 61.41 6.11%
  YoY % -22.12% 19.84% 42.72% -19.85% -5.51% 41.52% -
  Horiz. % 142.78% 183.33% 152.97% 107.18% 133.72% 141.52% 100.00%
EPS 7.72 6.89 -1.12 -4.64 -3.57 0.17 -3.12 -
  YoY % 12.05% 715.18% 75.86% -29.97% -2,200.00% 105.45% -
  Horiz. % -247.44% -220.83% 35.90% 148.72% 114.42% -5.45% 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 0.9805 0.8856 0.8234 0.8572 0.8619 0.8760 0.8382 2.65%
  YoY % 10.72% 7.55% -3.94% -0.55% -1.61% 4.51% -
  Horiz. % 116.98% 105.65% 98.23% 102.27% 102.83% 104.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 73.07 93.82 71.36 49.87 62.22 65.85 46.53 7.80%
  YoY % -22.12% 31.47% 43.09% -19.85% -5.51% 41.52% -
  Horiz. % 157.04% 201.63% 153.36% 107.18% 133.72% 141.52% 100.00%
EPS 6.44 5.74 -0.85 -3.52 -2.71 0.13 -2.36 -
  YoY % 12.20% 775.29% 75.85% -29.89% -2,184.62% 105.51% -
  Horiz. % -272.88% -243.22% 36.02% 149.15% 114.83% -5.51% 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 0.8171 0.7380 0.6255 0.6495 0.6531 0.6637 0.6351 4.29%
  YoY % 10.72% 17.99% -3.70% -0.55% -1.60% 4.50% -
  Horiz. % 128.66% 116.20% 98.49% 102.27% 102.83% 104.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.7600 0.6150 0.6400 0.6300 0.6500 0.9000 0.9000 -
P/RPS 0.87 0.55 0.68 0.96 0.79 1.04 1.47 -8.36%
  YoY % 58.18% -19.12% -29.17% 21.52% -24.04% -29.25% -
  Horiz. % 59.18% 37.41% 46.26% 65.31% 53.74% 70.75% 100.00%
P/EPS 9.84 8.92 -57.28 -13.58 -18.17 536.49 -28.87 -
  YoY % 10.31% 115.57% -321.80% 25.26% -103.39% 1,958.30% -
  Horiz. % -34.08% -30.90% 198.41% 47.04% 62.94% -1,858.30% 100.00%
EY 10.16 11.20 -1.75 -7.37 -5.50 0.19 -3.46 -
  YoY % -9.29% 740.00% 76.26% -34.00% -2,994.74% 105.49% -
  Horiz. % -293.64% -323.70% 50.58% 213.01% 158.96% -5.49% 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 0.69 0.78 0.73 0.75 1.03 1.07 -5.13%
  YoY % 13.04% -11.54% 6.85% -2.67% -27.18% -3.74% -
  Horiz. % 72.90% 64.49% 72.90% 68.22% 70.09% 96.26% 100.00%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/10/20 24/10/19 25/10/18 25/10/17 27/10/16 28/10/15 28/10/14 -
Price 1.1400 0.6150 0.6300 0.6300 0.6100 0.7900 0.8350 -
P/RPS 1.30 0.55 0.67 0.96 0.74 0.91 1.36 -0.75%
  YoY % 136.36% -17.91% -30.21% 29.73% -18.68% -33.09% -
  Horiz. % 95.59% 40.44% 49.26% 70.59% 54.41% 66.91% 100.00%
P/EPS 14.76 8.92 -56.39 -13.58 -17.05 470.92 -26.79 -
  YoY % 65.47% 115.82% -315.24% 20.35% -103.62% 1,857.82% -
  Horiz. % -55.10% -33.30% 210.49% 50.69% 63.64% -1,757.82% 100.00%
EY 6.78 11.20 -1.77 -7.37 -5.86 0.21 -3.73 -
  YoY % -39.46% 732.77% 75.98% -25.77% -2,890.48% 105.63% -
  Horiz. % -181.77% -300.27% 47.45% 197.59% 157.10% -5.63% 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 1.16 0.69 0.77 0.73 0.71 0.90 1.00 2.50%
  YoY % 68.12% -10.39% 5.48% 2.82% -21.11% -10.00% -
  Horiz. % 116.00% 69.00% 77.00% 73.00% 71.00% 90.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

130  241  526  1566 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.69-0.165 
 AT 0.175+0.005 
 ASIABIO-OR 0.005-0.03 
 XDL 0.065-0.005 
 PARKSON 0.145+0.02 
 KNM 0.210.00 
 SAPNRG 0.12-0.005 
 DAYA 0.02+0.005 
 JAKS-WC 0.285+0.19 
 JAKS 0.57-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. Supermax’s easily achievable target price - Koon Yew Yin Koon Yew Yin's Blog
8. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
PARTNERS & BROKERS