Highlights

[AMTEK] YoY Annualized Quarter Result on 2012-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     142.87%    YoY -     -11.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 30,578 41,542 47,928 51,230 55,658 38,274 7,544 26.26%
  YoY % -26.39% -13.32% -6.45% -7.96% 45.42% 407.34% -
  Horiz. % 405.33% 550.66% 635.31% 679.08% 737.78% 507.34% 100.00%
PBT -3,308 -866 2,576 2,674 2,038 18,770 -868 24.97%
  YoY % -281.99% -133.62% -3.66% 31.21% -89.14% 2,262.44% -
  Horiz. % 381.11% 99.77% -296.77% -308.06% -234.79% -2,162.44% 100.00%
Tax 0 0 -874 -1,618 -840 -12 0 -
  YoY % 0.00% 0.00% 45.98% -92.62% -6,900.00% 0.00% -
  Horiz. % -0.00% -0.00% 7,283.33% 13,483.33% 7,000.00% 100.00% -
NP -3,308 -866 1,702 1,056 1,198 18,758 -868 24.97%
  YoY % -281.99% -150.88% 61.17% -11.85% -93.61% 2,261.06% -
  Horiz. % 381.11% 99.77% -196.08% -121.66% -138.02% -2,161.06% 100.00%
NP to SH -3,306 -864 1,704 1,058 1,200 18,760 -862 25.10%
  YoY % -282.64% -150.70% 61.06% -11.83% -93.60% 2,276.33% -
  Horiz. % 383.53% 100.23% -197.68% -122.74% -139.21% -2,176.33% 100.00%
Tax Rate - % - % 33.93 % 60.51 % 41.22 % 0.06 % - % -
  YoY % 0.00% 0.00% -43.93% 46.80% 68,600.00% 0.00% -
  Horiz. % 0.00% 0.00% 56,550.00% 100,850.00% 68,700.01% 100.00% -
Total Cost 33,886 42,408 46,226 50,174 54,460 19,516 8,412 26.13%
  YoY % -20.10% -8.26% -7.87% -7.87% 179.05% 132.00% -
  Horiz. % 402.83% 504.14% 549.52% 596.46% 647.41% 232.00% 100.00%
Net Worth 18,999 23,999 25,559 25,499 25,499 27,000 21,048 -1.69%
  YoY % -20.83% -6.11% 0.24% 0.00% -5.56% 28.27% -
  Horiz. % 90.26% 114.02% 121.43% 121.14% 121.14% 128.27% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 18,999 23,999 25,559 25,499 25,499 27,000 21,048 -1.69%
  YoY % -20.83% -6.11% 0.24% 0.00% -5.56% 28.27% -
  Horiz. % 90.26% 114.02% 121.43% 121.14% 121.14% 128.27% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,999 50,116 -0.04%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.00% -0.23% -
  Horiz. % 99.77% 99.77% 99.77% 99.77% 99.77% 99.77% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -10.82 % -2.08 % 3.55 % 2.06 % 2.15 % 49.01 % -11.51 % -1.02%
  YoY % -420.19% -158.59% 72.33% -4.19% -95.61% 525.80% -
  Horiz. % 94.01% 18.07% -30.84% -17.90% -18.68% -425.80% 100.00%
ROE -17.40 % -3.60 % 6.67 % 4.15 % 4.71 % 69.48 % -4.10 % 27.23%
  YoY % -383.33% -153.97% 60.72% -11.89% -93.22% 1,794.63% -
  Horiz. % 424.39% 87.80% -162.68% -101.22% -114.88% -1,694.63% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 61.16 83.09 95.63 102.46 111.32 76.55 15.05 26.31%
  YoY % -26.39% -13.11% -6.67% -7.96% 45.42% 408.64% -
  Horiz. % 406.38% 552.09% 635.42% 680.80% 739.67% 508.64% 100.00%
EPS -6.62 -1.72 3.40 2.12 2.40 37.52 -1.72 25.17%
  YoY % -284.88% -150.59% 60.38% -11.67% -93.60% 2,281.40% -
  Horiz. % 384.88% 100.00% -197.67% -123.26% -139.53% -2,181.40% 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 0.3800 0.4800 0.5100 0.5100 0.5100 0.5400 0.4200 -1.65%
  YoY % -20.83% -5.88% 0.00% 0.00% -5.56% 28.57% -
  Horiz. % 90.48% 114.29% 121.43% 121.43% 121.43% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 61.16 83.09 95.63 102.46 111.32 76.55 15.09 26.26%
  YoY % -26.39% -13.11% -6.67% -7.96% 45.42% 407.29% -
  Horiz. % 405.30% 550.63% 633.73% 678.99% 737.71% 507.29% 100.00%
EPS -6.62 -1.72 3.40 2.12 2.40 37.52 -1.72 25.17%
  YoY % -284.88% -150.59% 60.38% -11.67% -93.60% 2,281.40% -
  Horiz. % 384.88% 100.00% -197.67% -123.26% -139.53% -2,181.40% 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 0.3800 0.4800 0.5100 0.5100 0.5100 0.5400 0.4210 -1.69%
  YoY % -20.83% -5.88% 0.00% 0.00% -5.56% 28.27% -
  Horiz. % 90.26% 114.01% 121.14% 121.14% 121.14% 128.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2650 0.3100 0.2350 0.2000 0.2400 0.1600 0.2000 -
P/RPS 0.43 0.37 0.25 0.20 0.22 0.21 1.33 -17.15%
  YoY % 16.22% 48.00% 25.00% -9.09% 4.76% -84.21% -
  Horiz. % 32.33% 27.82% 18.80% 15.04% 16.54% 15.79% 100.00%
P/EPS -4.01 -17.94 6.91 9.45 10.00 0.43 -11.63 -16.25%
  YoY % 77.65% -359.62% -26.88% -5.50% 2,225.58% 103.70% -
  Horiz. % 34.48% 154.26% -59.42% -81.26% -85.98% -3.70% 100.00%
EY -24.95 -5.57 14.47 10.58 10.00 234.50 -8.60 19.42%
  YoY % -347.94% -138.49% 36.77% 5.80% -95.74% 2,826.74% -
  Horiz. % 290.12% 64.77% -168.26% -123.02% -116.28% -2,726.74% 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 0.70 0.65 0.46 0.39 0.47 0.30 0.48 6.49%
  YoY % 7.69% 41.30% 17.95% -17.02% 56.67% -37.50% -
  Horiz. % 145.83% 135.42% 95.83% 81.25% 97.92% 62.50% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 27/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.2500 0.6000 0.2400 0.1600 0.2400 0.2000 0.2500 -
P/RPS 0.41 0.72 0.25 0.16 0.22 0.26 1.66 -20.78%
  YoY % -43.06% 188.00% 56.25% -27.27% -15.38% -84.34% -
  Horiz. % 24.70% 43.37% 15.06% 9.64% 13.25% 15.66% 100.00%
P/EPS -3.78 -34.72 7.06 7.56 10.00 0.53 -14.53 -20.09%
  YoY % 89.11% -591.78% -6.61% -24.40% 1,786.79% 103.65% -
  Horiz. % 26.02% 238.95% -48.59% -52.03% -68.82% -3.65% 100.00%
EY -26.45 -2.88 14.17 13.23 10.00 187.60 -6.88 25.15%
  YoY % -818.40% -120.32% 7.11% 32.30% -94.67% 2,826.74% -
  Horiz. % 384.45% 41.86% -205.96% -192.30% -145.35% -2,726.74% 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 0.66 1.25 0.47 0.31 0.47 0.37 0.60 1.60%
  YoY % -47.20% 165.96% 51.61% -34.04% 27.03% -38.33% -
  Horiz. % 110.00% 208.33% 78.33% 51.67% 78.33% 61.67% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers