Highlights

[AMTEL] YoY Cumulative Quarter Result on 2015-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 30-Nov-2015  [#4]
Profit Trend QoQ -     1,219.35%    YoY -     36.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 50,926 33,427 47,417 56,656 31,986 40,449 55,566 -1.44%
  YoY % 52.35% -29.50% -16.31% 77.13% -20.92% -27.21% -
  Horiz. % 91.65% 60.16% 85.33% 101.96% 57.56% 72.79% 100.00%
PBT 1,731 -3,293 1,052 1,160 1,184 1,894 5,651 -17.89%
  YoY % 152.57% -413.02% -9.31% -2.03% -37.49% -66.48% -
  Horiz. % 30.63% -58.27% 18.62% 20.53% 20.95% 33.52% 100.00%
Tax -695 48 -600 -350 -591 -604 -1,294 -9.84%
  YoY % -1,547.92% 108.00% -71.43% 40.78% 2.15% 53.32% -
  Horiz. % 53.71% -3.71% 46.37% 27.05% 45.67% 46.68% 100.00%
NP 1,036 -3,245 452 810 593 1,290 4,357 -21.28%
  YoY % 131.93% -817.92% -44.20% 36.59% -54.03% -70.39% -
  Horiz. % 23.78% -74.48% 10.37% 18.59% 13.61% 29.61% 100.00%
NP to SH 1,071 -3,182 256 818 601 1,102 4,122 -20.11%
  YoY % 133.66% -1,342.97% -68.70% 36.11% -45.46% -73.27% -
  Horiz. % 25.98% -77.20% 6.21% 19.84% 14.58% 26.73% 100.00%
Tax Rate 40.15 % - % 57.03 % 30.17 % 49.92 % 31.89 % 22.90 % 9.81%
  YoY % 0.00% 0.00% 89.03% -39.56% 56.54% 39.26% -
  Horiz. % 175.33% 0.00% 249.04% 131.75% 217.99% 139.26% 100.00%
Total Cost 49,890 36,672 46,965 55,846 31,393 39,159 51,209 -0.43%
  YoY % 36.04% -21.92% -15.90% 77.89% -19.83% -23.53% -
  Horiz. % 97.42% 71.61% 91.71% 109.06% 61.30% 76.47% 100.00%
Net Worth 41,343 40,624 44,043 43,900 43,058 44,433 45,191 -1.47%
  YoY % 1.77% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 91.48% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 41,343 40,624 44,043 43,900 43,058 44,433 45,191 -1.47%
  YoY % 1.77% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 91.48% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
NOSH 49,566 49,277 49,277 49,277 49,277 49,277 49,277 0.10%
  YoY % 0.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.59% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 2.03 % -9.71 % 0.95 % 1.43 % 1.85 % 3.19 % 7.84 % -20.16%
  YoY % 120.91% -1,122.11% -33.57% -22.70% -42.01% -59.31% -
  Horiz. % 25.89% -123.85% 12.12% 18.24% 23.60% 40.69% 100.00%
ROE 2.59 % -7.83 % 0.58 % 1.86 % 1.40 % 2.48 % 9.12 % -18.92%
  YoY % 133.08% -1,450.00% -68.82% 32.86% -43.55% -72.81% -
  Horiz. % 28.40% -85.86% 6.36% 20.39% 15.35% 27.19% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 102.74 67.83 96.23 114.97 64.91 82.08 112.76 -1.54%
  YoY % 51.47% -29.51% -16.30% 77.12% -20.92% -27.21% -
  Horiz. % 91.11% 60.15% 85.34% 101.96% 57.56% 72.79% 100.00%
EPS 2.16 -6.46 0.52 1.66 1.22 -2.24 8.36 -20.18%
  YoY % 133.44% -1,342.31% -68.67% 36.07% 154.46% -126.79% -
  Horiz. % 25.84% -77.27% 6.22% 19.86% 14.59% -26.79% 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 0.8341 0.8244 0.8938 0.8909 0.8738 0.9017 0.9171 -1.57%
  YoY % 1.18% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 90.95% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 78.30 51.40 72.91 87.11 49.18 62.19 85.44 -1.44%
  YoY % 52.33% -29.50% -16.30% 77.12% -20.92% -27.21% -
  Horiz. % 91.64% 60.16% 85.33% 101.95% 57.56% 72.79% 100.00%
EPS 1.65 -4.89 0.39 1.26 0.92 1.69 6.34 -20.09%
  YoY % 133.74% -1,353.85% -69.05% 36.96% -45.56% -73.34% -
  Horiz. % 26.03% -77.13% 6.15% 19.87% 14.51% 26.66% 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 0.6357 0.6246 0.6772 0.6750 0.6621 0.6832 0.6949 -1.47%
  YoY % 1.78% -7.77% 0.33% 1.95% -3.09% -1.68% -
  Horiz. % 91.48% 89.88% 97.45% 97.14% 95.28% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.6550 0.6500 0.6100 0.8500 0.8500 0.7000 0.7000 -
P/RPS 0.64 0.96 0.63 0.74 1.31 0.85 0.62 0.53%
  YoY % -33.33% 52.38% -14.86% -43.51% 54.12% 37.10% -
  Horiz. % 103.23% 154.84% 101.61% 119.35% 211.29% 137.10% 100.00%
P/EPS 30.31 -10.07 117.42 51.20 69.69 31.30 8.37 23.91%
  YoY % 400.99% -108.58% 129.34% -26.53% 122.65% 273.95% -
  Horiz. % 362.13% -120.31% 1,402.87% 611.71% 832.62% 373.95% 100.00%
EY 3.30 -9.93 0.85 1.95 1.43 3.19 11.95 -19.30%
  YoY % 133.23% -1,268.24% -56.41% 36.36% -55.17% -73.31% -
  Horiz. % 27.62% -83.10% 7.11% 16.32% 11.97% 26.69% 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 0.79 0.79 0.68 0.95 0.97 0.78 0.76 0.65%
  YoY % 0.00% 16.18% -28.42% -2.06% 24.36% 2.63% -
  Horiz. % 103.95% 103.95% 89.47% 125.00% 127.63% 102.63% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/01/19 26/01/18 23/01/17 29/01/16 27/01/15 23/01/14 23/01/13 -
Price 0.6550 0.6650 0.6000 0.7100 1.0000 0.6100 0.7300 -
P/RPS 0.64 0.98 0.62 0.62 1.54 0.74 0.65 -0.26%
  YoY % -34.69% 58.06% 0.00% -59.74% 108.11% 13.85% -
  Horiz. % 98.46% 150.77% 95.38% 95.38% 236.92% 113.85% 100.00%
P/EPS 30.31 -10.30 115.49 42.77 81.99 27.28 8.73 23.04%
  YoY % 394.27% -108.92% 170.03% -47.84% 200.55% 212.49% -
  Horiz. % 347.19% -117.98% 1,322.91% 489.92% 939.18% 312.49% 100.00%
EY 3.30 -9.71 0.87 2.34 1.22 3.67 11.46 -18.73%
  YoY % 133.99% -1,216.09% -62.82% 91.80% -66.76% -67.98% -
  Horiz. % 28.80% -84.73% 7.59% 20.42% 10.65% 32.02% 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 0.79 0.81 0.67 0.80 1.14 0.68 0.80 -0.21%
  YoY % -2.47% 20.90% -16.25% -29.82% 67.65% -15.00% -
  Horiz. % 98.75% 101.25% 83.75% 100.00% 142.50% 85.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS