Highlights

[AMTEK] YoY Annualized Quarter Result on 2013-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -31.07%    YoY -     61.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 21,446 30,578 41,542 47,928 51,230 55,658 38,274 -9.19%
  YoY % -29.86% -26.39% -13.32% -6.45% -7.96% 45.42% -
  Horiz. % 56.03% 79.89% 108.54% 125.22% 133.85% 145.42% 100.00%
PBT -5,078 -3,308 -866 2,576 2,674 2,038 18,770 -
  YoY % -53.51% -281.99% -133.62% -3.66% 31.21% -89.14% -
  Horiz. % -27.05% -17.62% -4.61% 13.72% 14.25% 10.86% 100.00%
Tax 0 0 0 -874 -1,618 -840 -12 -
  YoY % 0.00% 0.00% 0.00% 45.98% -92.62% -6,900.00% -
  Horiz. % -0.00% -0.00% -0.00% 7,283.33% 13,483.33% 7,000.00% 100.00%
NP -5,078 -3,308 -866 1,702 1,056 1,198 18,758 -
  YoY % -53.51% -281.99% -150.88% 61.17% -11.85% -93.61% -
  Horiz. % -27.07% -17.64% -4.62% 9.07% 5.63% 6.39% 100.00%
NP to SH -5,076 -3,306 -864 1,704 1,058 1,200 18,760 -
  YoY % -53.54% -282.64% -150.70% 61.06% -11.83% -93.60% -
  Horiz. % -27.06% -17.62% -4.61% 9.08% 5.64% 6.40% 100.00%
Tax Rate - % - % - % 33.93 % 60.51 % 41.22 % 0.06 % -
  YoY % 0.00% 0.00% 0.00% -43.93% 46.80% 68,600.00% -
  Horiz. % 0.00% 0.00% 0.00% 56,550.00% 100,850.00% 68,700.01% 100.00%
Total Cost 26,524 33,886 42,408 46,226 50,174 54,460 19,516 5.24%
  YoY % -21.73% -20.10% -8.26% -7.87% -7.87% 179.05% -
  Horiz. % 135.91% 173.63% 217.30% 236.86% 257.09% 279.05% 100.00%
Net Worth 15,499 18,999 23,999 25,559 25,499 25,499 27,000 -8.83%
  YoY % -18.42% -20.83% -6.11% 0.24% 0.00% -5.56% -
  Horiz. % 57.41% 70.37% 88.89% 94.67% 94.44% 94.44% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 15,499 18,999 23,999 25,559 25,499 25,499 27,000 -8.83%
  YoY % -18.42% -20.83% -6.11% 0.24% 0.00% -5.56% -
  Horiz. % 57.41% 70.37% 88.89% 94.67% 94.44% 94.44% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,999 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -23.68 % -10.82 % -2.08 % 3.55 % 2.06 % 2.15 % 49.01 % -
  YoY % -118.85% -420.19% -158.59% 72.33% -4.19% -95.61% -
  Horiz. % -48.32% -22.08% -4.24% 7.24% 4.20% 4.39% 100.00%
ROE -32.75 % -17.40 % -3.60 % 6.67 % 4.15 % 4.71 % 69.48 % -
  YoY % -88.22% -383.33% -153.97% 60.72% -11.89% -93.22% -
  Horiz. % -47.14% -25.04% -5.18% 9.60% 5.97% 6.78% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.89 61.16 83.09 95.63 102.46 111.32 76.55 -9.20%
  YoY % -29.87% -26.39% -13.11% -6.67% -7.96% 45.42% -
  Horiz. % 56.03% 79.90% 108.54% 124.92% 133.85% 145.42% 100.00%
EPS -10.16 -6.62 -1.72 3.40 2.12 2.40 37.52 -
  YoY % -53.47% -284.88% -150.59% 60.38% -11.67% -93.60% -
  Horiz. % -27.08% -17.64% -4.58% 9.06% 5.65% 6.40% 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 0.3100 0.3800 0.4800 0.5100 0.5100 0.5100 0.5400 -8.83%
  YoY % -18.42% -20.83% -5.88% 0.00% 0.00% -5.56% -
  Horiz. % 57.41% 70.37% 88.89% 94.44% 94.44% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.89 61.16 83.09 95.63 102.46 111.32 76.55 -9.20%
  YoY % -29.87% -26.39% -13.11% -6.67% -7.96% 45.42% -
  Horiz. % 56.03% 79.90% 108.54% 124.92% 133.85% 145.42% 100.00%
EPS -10.16 -6.62 -1.72 3.40 2.12 2.40 37.52 -
  YoY % -53.47% -284.88% -150.59% 60.38% -11.67% -93.60% -
  Horiz. % -27.08% -17.64% -4.58% 9.06% 5.65% 6.40% 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 0.3100 0.3800 0.4800 0.5100 0.5100 0.5100 0.5400 -8.83%
  YoY % -18.42% -20.83% -5.88% 0.00% 0.00% -5.56% -
  Horiz. % 57.41% 70.37% 88.89% 94.44% 94.44% 94.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2200 0.2650 0.3100 0.2350 0.2000 0.2400 0.1600 -
P/RPS 0.51 0.43 0.37 0.25 0.20 0.22 0.21 15.92%
  YoY % 18.60% 16.22% 48.00% 25.00% -9.09% 4.76% -
  Horiz. % 242.86% 204.76% 176.19% 119.05% 95.24% 104.76% 100.00%
P/EPS -2.17 -4.01 -17.94 6.91 9.45 10.00 0.43 -
  YoY % 45.89% 77.65% -359.62% -26.88% -5.50% 2,225.58% -
  Horiz. % -504.65% -932.56% -4,172.09% 1,606.98% 2,197.67% 2,325.58% 100.00%
EY -46.15 -24.95 -5.57 14.47 10.58 10.00 234.50 -
  YoY % -84.97% -347.94% -138.49% 36.77% 5.80% -95.74% -
  Horiz. % -19.68% -10.64% -2.38% 6.17% 4.51% 4.26% 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 0.70 0.65 0.46 0.39 0.47 0.30 15.42%
  YoY % 1.43% 7.69% 41.30% 17.95% -17.02% 56.67% -
  Horiz. % 236.67% 233.33% 216.67% 153.33% 130.00% 156.67% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 29/02/12 25/02/11 -
Price 0.2600 0.2500 0.6000 0.2400 0.1600 0.2400 0.2000 -
P/RPS 0.61 0.41 0.72 0.25 0.16 0.22 0.26 15.26%
  YoY % 48.78% -43.06% 188.00% 56.25% -27.27% -15.38% -
  Horiz. % 234.62% 157.69% 276.92% 96.15% 61.54% 84.62% 100.00%
P/EPS -2.56 -3.78 -34.72 7.06 7.56 10.00 0.53 -
  YoY % 32.28% 89.11% -591.78% -6.61% -24.40% 1,786.79% -
  Horiz. % -483.02% -713.21% -6,550.94% 1,332.08% 1,426.42% 1,886.79% 100.00%
EY -39.05 -26.45 -2.88 14.17 13.23 10.00 187.60 -
  YoY % -47.64% -818.40% -120.32% 7.11% 32.30% -94.67% -
  Horiz. % -20.82% -14.10% -1.54% 7.55% 7.05% 5.33% 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 0.84 0.66 1.25 0.47 0.31 0.47 0.37 14.63%
  YoY % 27.27% -47.20% 165.96% 51.61% -34.04% 27.03% -
  Horiz. % 227.03% 178.38% 337.84% 127.03% 83.78% 127.03% 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.
 


 

331  273  533  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers