Highlights

[AMTEL] YoY Annualized Quarter Result on 2017-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 31-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 31-May-2017  [#2]
Profit Trend QoQ -     -786.57%    YoY -     23.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 61,116 45,556 34,380 35,704 38,824 30,394 43,864 5.68%
  YoY % 34.16% 32.51% -3.71% -8.04% 27.74% -30.71% -
  Horiz. % 139.33% 103.86% 78.38% 81.40% 88.51% 69.29% 100.00%
PBT 5,344 -778 -1,644 -2,236 -1,666 -1,876 3,312 8.30%
  YoY % 786.89% 52.68% 26.48% -34.21% 11.19% -156.64% -
  Horiz. % 161.35% -23.49% -49.64% -67.51% -50.30% -56.64% 100.00%
Tax -1,540 -752 -342 -300 -118 -80 -874 9.90%
  YoY % -104.79% -119.88% -14.00% -154.24% -47.50% 90.85% -
  Horiz. % 176.20% 86.04% 39.13% 34.32% 13.50% 9.15% 100.00%
NP 3,804 -1,530 -1,986 -2,536 -1,784 -1,956 2,438 7.69%
  YoY % 348.63% 22.96% 21.69% -42.15% 8.79% -180.23% -
  Horiz. % 156.03% -62.76% -81.46% -104.02% -73.17% -80.23% 100.00%
NP to SH 3,804 -1,476 -1,840 -2,406 -1,754 -1,904 2,160 9.89%
  YoY % 357.72% 19.78% 23.52% -37.17% 7.88% -188.15% -
  Horiz. % 176.11% -68.33% -85.19% -111.39% -81.20% -88.15% 100.00%
Tax Rate 28.82 % - % - % - % - % - % 26.39 % 1.48%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.21% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 57,312 47,086 36,366 38,240 40,608 32,350 41,426 5.56%
  YoY % 21.72% 29.48% -4.90% -5.83% 25.53% -21.91% -
  Horiz. % 138.35% 113.66% 87.79% 92.31% 98.03% 78.09% 100.00%
Net Worth 47,097 40,256 43,038 42,560 42,191 43,472 46,271 0.30%
  YoY % 16.99% -6.46% 1.12% 0.88% -2.95% -6.05% -
  Horiz. % 101.79% 87.00% 93.01% 91.98% 91.18% 93.95% 100.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 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
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 47,097 40,256 43,038 42,560 42,191 43,472 46,271 0.30%
  YoY % 16.99% -6.46% 1.12% 0.88% -2.95% -6.05% -
  Horiz. % 101.79% 87.00% 93.01% 91.98% 91.18% 93.95% 100.00%
NOSH 54,197 49,279 49,277 49,277 49,277 49,277 49,277 1.60%
  YoY % 9.98% 0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.98% 100.01% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 6.22 % -3.36 % -5.78 % -7.10 % -4.60 % -6.44 % 5.56 % 1.89%
  YoY % 285.12% 41.87% 18.59% -54.35% 28.57% -215.83% -
  Horiz. % 111.87% -60.43% -103.96% -127.70% -82.73% -115.83% 100.00%
ROE 8.08 % -3.67 % -4.28 % -5.65 % -4.16 % -4.38 % 4.67 % 9.56%
  YoY % 320.16% 14.25% 24.25% -35.82% 5.02% -193.79% -
  Horiz. % 173.02% -78.59% -91.65% -120.99% -89.08% -93.79% 100.00%
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 112.77 92.44 69.77 72.46 78.79 61.68 89.02 4.02%
  YoY % 21.99% 32.49% -3.71% -8.03% 27.74% -30.71% -
  Horiz. % 126.68% 103.84% 78.38% 81.40% 88.51% 69.29% 100.00%
EPS 7.02 -3.00 -3.74 -4.88 -3.56 -3.86 4.38 8.18%
  YoY % 334.00% 19.79% 23.36% -37.08% 7.77% -188.13% -
  Horiz. % 160.27% -68.49% -85.39% -111.42% -81.28% -88.13% 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 0.8690 0.8169 0.8734 0.8637 0.8562 0.8822 0.9390 -1.28%
  YoY % 6.38% -6.47% 1.12% 0.88% -2.95% -6.05% -
  Horiz. % 92.55% 87.00% 93.01% 91.98% 91.18% 93.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 112.77 84.06 63.44 65.88 71.63 56.08 80.93 5.68%
  YoY % 34.15% 32.50% -3.70% -8.03% 27.73% -30.71% -
  Horiz. % 139.34% 103.87% 78.39% 81.40% 88.51% 69.29% 100.00%
EPS 7.02 -2.72 -3.40 -4.44 -3.24 -3.51 3.99 9.87%
  YoY % 358.09% 20.00% 23.42% -37.04% 7.69% -187.97% -
  Horiz. % 175.94% -68.17% -85.21% -111.28% -81.20% -87.97% 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 0.8690 0.7428 0.7941 0.7853 0.7785 0.8021 0.8538 0.29%
  YoY % 16.99% -6.46% 1.12% 0.87% -2.94% -6.06% -
  Horiz. % 101.78% 87.00% 93.01% 91.98% 91.18% 93.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.6700 0.6100 0.6300 0.6900 0.8000 0.7050 0.8950 -
P/RPS 0.59 0.66 0.90 0.95 1.02 1.14 1.01 -8.57%
  YoY % -10.61% -26.67% -5.26% -6.86% -10.53% 12.87% -
  Horiz. % 58.42% 65.35% 89.11% 94.06% 100.99% 112.87% 100.00%
P/EPS 9.55 -20.37 -16.87 -14.13 -22.48 -18.25 20.42 -11.89%
  YoY % 146.88% -20.75% -19.39% 37.14% -23.18% -189.37% -
  Horiz. % 46.77% -99.76% -82.62% -69.20% -110.09% -89.37% 100.00%
EY 10.48 -4.91 -5.93 -7.08 -4.45 -5.48 4.90 13.50%
  YoY % 313.44% 17.20% 16.24% -59.10% 18.80% -211.84% -
  Horiz. % 213.88% -100.20% -121.02% -144.49% -90.82% -111.84% 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 0.75 0.72 0.80 0.93 0.80 0.95 -3.44%
  YoY % 2.67% 4.17% -10.00% -13.98% 16.25% -15.79% -
  Horiz. % 81.05% 78.95% 75.79% 84.21% 97.89% 84.21% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/07/19 27/07/18 31/07/17 28/07/16 31/07/15 22/07/14 29/07/13 -
Price 0.6200 0.6100 0.6300 0.7500 0.9000 0.7700 0.7050 -
P/RPS 0.55 0.66 0.90 1.04 1.14 1.25 0.79 -5.85%
  YoY % -16.67% -26.67% -13.46% -8.77% -8.80% 58.23% -
  Horiz. % 69.62% 83.54% 113.92% 131.65% 144.30% 158.23% 100.00%
P/EPS 8.83 -20.37 -16.87 -15.36 -25.28 -19.93 16.08 -9.50%
  YoY % 143.35% -20.75% -9.83% 39.24% -26.84% -223.94% -
  Horiz. % 54.91% -126.68% -104.91% -95.52% -157.21% -123.94% 100.00%
EY 11.32 -4.91 -5.93 -6.51 -3.95 -5.02 6.22 10.49%
  YoY % 330.55% 17.20% 8.91% -64.81% 21.31% -180.71% -
  Horiz. % 181.99% -78.94% -95.34% -104.66% -63.50% -80.71% 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 0.71 0.75 0.72 0.87 1.05 0.87 0.75 -0.91%
  YoY % -5.33% 4.17% -17.24% -17.14% 20.69% 16.00% -
  Horiz. % 94.67% 100.00% 96.00% 116.00% 140.00% 116.00% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers