Highlights

[AMTEL] YoY Annualized Quarter Result on 2012-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-May-2012  [#2]
Profit Trend QoQ -     -11.41%    YoY -     8.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 38,824 30,394 43,864 55,770 60,670 56,850 37,976 0.37%
  YoY % 27.74% -30.71% -21.35% -8.08% 6.72% 49.70% -
  Horiz. % 102.23% 80.03% 115.50% 146.86% 159.76% 149.70% 100.00%
PBT -1,666 -1,876 3,312 4,762 3,744 2,536 1,102 -
  YoY % 11.19% -156.64% -30.45% 27.19% 47.63% 130.13% -
  Horiz. % -151.18% -170.24% 300.54% 432.12% 339.75% 230.13% 100.00%
Tax -118 -80 -874 -746 -94 -236 -390 -18.06%
  YoY % -47.50% 90.85% -17.16% -693.62% 60.17% 39.49% -
  Horiz. % 30.26% 20.51% 224.10% 191.28% 24.10% 60.51% 100.00%
NP -1,784 -1,956 2,438 4,016 3,650 2,300 712 -
  YoY % 8.79% -180.23% -39.29% 10.03% 58.70% 223.03% -
  Horiz. % -250.56% -274.72% 342.42% 564.04% 512.64% 323.03% 100.00%
NP to SH -1,754 -1,904 2,160 3,898 3,588 2,456 742 -
  YoY % 7.88% -188.15% -44.59% 8.64% 46.09% 231.00% -
  Horiz. % -236.39% -256.60% 291.11% 525.34% 483.56% 331.00% 100.00%
Tax Rate - % - % 26.39 % 15.67 % 2.51 % 9.31 % 35.39 % -
  YoY % 0.00% 0.00% 68.41% 524.30% -73.04% -73.69% -
  Horiz. % 0.00% 0.00% 74.57% 44.28% 7.09% 26.31% 100.00%
Total Cost 40,608 32,350 41,426 51,754 57,020 54,550 37,264 1.44%
  YoY % 25.53% -21.91% -19.96% -9.24% 4.53% 46.39% -
  Horiz. % 108.97% 86.81% 111.17% 138.88% 153.02% 146.39% 100.00%
Net Worth 42,191 43,472 46,271 43,033 39,305 34,753 31,267 5.12%
  YoY % -2.95% -6.05% 7.52% 9.49% 13.10% 11.15% -
  Horiz. % 134.93% 139.03% 147.98% 137.63% 125.71% 111.15% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 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
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 42,191 43,472 46,271 43,033 39,305 34,753 31,267 5.12%
  YoY % -2.95% -6.05% 7.52% 9.49% 13.10% 11.15% -
  Horiz. % 134.93% 139.03% 147.98% 137.63% 125.71% 111.15% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,285 49,317 49,466 -0.06%
  YoY % 0.00% 0.00% 0.00% -0.02% -0.06% -0.30% -
  Horiz. % 99.62% 99.62% 99.62% 99.62% 99.63% 99.70% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin -4.60 % -6.44 % 5.56 % 7.20 % 6.02 % 4.05 % 1.87 % -
  YoY % 28.57% -215.83% -22.78% 19.60% 48.64% 116.58% -
  Horiz. % -245.99% -344.39% 297.33% 385.03% 321.93% 216.58% 100.00%
ROE -4.16 % -4.38 % 4.67 % 9.06 % 9.13 % 7.07 % 2.37 % -
  YoY % 5.02% -193.79% -48.45% -0.77% 29.14% 198.31% -
  Horiz. % -175.53% -184.81% 197.05% 382.28% 385.23% 298.31% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 78.79 61.68 89.02 113.18 123.10 115.27 76.77 0.43%
  YoY % 27.74% -30.71% -21.35% -8.06% 6.79% 50.15% -
  Horiz. % 102.63% 80.34% 115.96% 147.43% 160.35% 150.15% 100.00%
EPS -3.56 -3.86 4.38 7.92 7.28 4.98 1.50 -
  YoY % 7.77% -188.13% -44.70% 8.79% 46.18% 232.00% -
  Horiz. % -237.33% -257.33% 292.00% 528.00% 485.33% 332.00% 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 0.8562 0.8822 0.9390 0.8733 0.7975 0.7047 0.6321 5.19%
  YoY % -2.95% -6.05% 7.52% 9.50% 13.17% 11.49% -
  Horiz. % 135.45% 139.57% 148.55% 138.16% 126.17% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 71.63 56.08 80.93 102.90 111.94 104.89 70.07 0.37%
  YoY % 27.73% -30.71% -21.35% -8.08% 6.72% 49.69% -
  Horiz. % 102.23% 80.03% 115.50% 146.85% 159.75% 149.69% 100.00%
EPS -3.24 -3.51 3.99 7.19 6.62 4.53 1.37 -
  YoY % 7.69% -187.97% -44.51% 8.61% 46.14% 230.66% -
  Horiz. % -236.50% -256.20% 291.24% 524.82% 483.21% 330.66% 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 0.7785 0.8021 0.8538 0.7940 0.7252 0.6413 0.5769 5.12%
  YoY % -2.94% -6.06% 7.53% 9.49% 13.08% 11.16% -
  Horiz. % 134.95% 139.04% 148.00% 137.63% 125.71% 111.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.8000 0.7050 0.8950 0.7500 0.6800 0.8400 0.5000 -
P/RPS 1.02 1.14 1.01 0.66 0.55 0.73 0.65 7.80%
  YoY % -10.53% 12.87% 53.03% 20.00% -24.66% 12.31% -
  Horiz. % 156.92% 175.38% 155.38% 101.54% 84.62% 112.31% 100.00%
P/EPS -22.48 -18.25 20.42 9.48 9.34 16.87 33.33 -
  YoY % -23.18% -189.37% 115.40% 1.50% -44.64% -49.38% -
  Horiz. % -67.45% -54.76% 61.27% 28.44% 28.02% 50.62% 100.00%
EY -4.45 -5.48 4.90 10.55 10.71 5.93 3.00 -
  YoY % 18.80% -211.84% -53.55% -1.49% 80.61% 97.67% -
  Horiz. % -148.33% -182.67% 163.33% 351.67% 357.00% 197.67% 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 0.93 0.80 0.95 0.86 0.85 1.19 0.79 2.76%
  YoY % 16.25% -15.79% 10.47% 1.18% -28.57% 50.63% -
  Horiz. % 117.72% 101.27% 120.25% 108.86% 107.59% 150.63% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 21/07/09 -
Price 0.9000 0.7700 0.7050 0.7500 0.6500 0.8300 0.5500 -
P/RPS 1.14 1.25 0.79 0.66 0.53 0.72 0.72 7.96%
  YoY % -8.80% 58.23% 19.70% 24.53% -26.39% 0.00% -
  Horiz. % 158.33% 173.61% 109.72% 91.67% 73.61% 100.00% 100.00%
P/EPS -25.28 -19.93 16.08 9.48 8.93 16.67 36.67 -
  YoY % -26.84% -223.94% 69.62% 6.16% -46.43% -54.54% -
  Horiz. % -68.94% -54.35% 43.85% 25.85% 24.35% 45.46% 100.00%
EY -3.95 -5.02 6.22 10.55 11.20 6.00 2.73 -
  YoY % 21.31% -180.71% -41.04% -5.80% 86.67% 119.78% -
  Horiz. % -144.69% -183.88% 227.84% 386.45% 410.26% 219.78% 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 1.05 0.87 0.75 0.86 0.82 1.18 0.87 3.18%
  YoY % 20.69% 16.00% -12.79% 4.88% -30.51% 35.63% -
  Horiz. % 120.69% 100.00% 86.21% 98.85% 94.25% 135.63% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers