Highlights

[AMTEL] YoY Cumulative Quarter Result on 2016-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 23-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 30-Nov-2016  [#4]
Profit Trend QoQ -     119.36%    YoY -     -68.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 63,170 50,926 33,427 47,417 56,656 31,986 40,449 7.71%
  YoY % 24.04% 52.35% -29.50% -16.31% 77.13% -20.92% -
  Horiz. % 156.17% 125.90% 82.64% 117.23% 140.07% 79.08% 100.00%
PBT 6,471 1,731 -3,293 1,052 1,160 1,184 1,894 22.71%
  YoY % 273.83% 152.57% -413.02% -9.31% -2.03% -37.49% -
  Horiz. % 341.66% 91.39% -173.86% 55.54% 61.25% 62.51% 100.00%
Tax -1,468 -695 48 -600 -350 -591 -604 15.95%
  YoY % -111.22% -1,547.92% 108.00% -71.43% 40.78% 2.15% -
  Horiz. % 243.05% 115.07% -7.95% 99.34% 57.95% 97.85% 100.00%
NP 5,003 1,036 -3,245 452 810 593 1,290 25.33%
  YoY % 382.92% 131.93% -817.92% -44.20% 36.59% -54.03% -
  Horiz. % 387.83% 80.31% -251.55% 35.04% 62.79% 45.97% 100.00%
NP to SH 5,003 1,071 -3,182 256 818 601 1,102 28.66%
  YoY % 367.13% 133.66% -1,342.97% -68.70% 36.11% -45.46% -
  Horiz. % 453.99% 97.19% -288.75% 23.23% 74.23% 54.54% 100.00%
Tax Rate 22.69 % 40.15 % - % 57.03 % 30.17 % 49.92 % 31.89 % -5.51%
  YoY % -43.49% 0.00% 0.00% 89.03% -39.56% 56.54% -
  Horiz. % 71.15% 125.90% 0.00% 178.83% 94.61% 156.54% 100.00%
Total Cost 58,167 49,890 36,672 46,965 55,846 31,393 39,159 6.81%
  YoY % 16.59% 36.04% -21.92% -15.90% 77.89% -19.83% -
  Horiz. % 148.54% 127.40% 93.65% 119.93% 142.61% 80.17% 100.00%
Net Worth 50,197 41,343 40,624 44,043 43,900 43,058 44,433 2.05%
  YoY % 21.41% 1.77% -7.76% 0.33% 1.96% -3.09% -
  Horiz. % 112.97% 93.05% 91.43% 99.12% 98.80% 96.91% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 50,197 41,343 40,624 44,043 43,900 43,058 44,433 2.05%
  YoY % 21.41% 1.77% -7.76% 0.33% 1.96% -3.09% -
  Horiz. % 112.97% 93.05% 91.43% 99.12% 98.80% 96.91% 100.00%
NOSH 54,197 49,566 49,277 49,277 49,277 49,277 49,277 1.60%
  YoY % 9.34% 0.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.98% 100.59% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 7.92 % 2.03 % -9.71 % 0.95 % 1.43 % 1.85 % 3.19 % 16.36%
  YoY % 290.15% 120.91% -1,122.11% -33.57% -22.70% -42.01% -
  Horiz. % 248.28% 63.64% -304.39% 29.78% 44.83% 57.99% 100.00%
ROE 9.97 % 2.59 % -7.83 % 0.58 % 1.86 % 1.40 % 2.48 % 26.08%
  YoY % 284.94% 133.08% -1,450.00% -68.82% 32.86% -43.55% -
  Horiz. % 402.02% 104.44% -315.73% 23.39% 75.00% 56.45% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 116.56 102.74 67.83 96.23 114.97 64.91 82.08 6.02%
  YoY % 13.45% 51.47% -29.51% -16.30% 77.12% -20.92% -
  Horiz. % 142.01% 125.17% 82.64% 117.24% 140.07% 79.08% 100.00%
EPS 9.23 2.16 -6.46 0.52 1.66 1.22 -2.24 -
  YoY % 327.31% 133.44% -1,342.31% -68.67% 36.07% 154.46% -
  Horiz. % -412.05% -96.43% 288.39% -23.21% -74.11% -54.46% 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 0.9262 0.8341 0.8244 0.8938 0.8909 0.8738 0.9017 0.45%
  YoY % 11.04% 1.18% -7.76% 0.33% 1.96% -3.09% -
  Horiz. % 102.72% 92.50% 91.43% 99.12% 98.80% 96.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 97.13 78.30 51.40 72.91 87.11 49.18 62.19 7.71%
  YoY % 24.05% 52.33% -29.50% -16.30% 77.12% -20.92% -
  Horiz. % 156.18% 125.90% 82.65% 117.24% 140.07% 79.08% 100.00%
EPS 7.69 1.65 -4.89 0.39 1.26 0.92 1.69 28.71%
  YoY % 366.06% 133.74% -1,353.85% -69.05% 36.96% -45.56% -
  Horiz. % 455.03% 97.63% -289.35% 23.08% 74.56% 54.44% 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 0.7718 0.6357 0.6246 0.6772 0.6750 0.6621 0.6832 2.05%
  YoY % 21.41% 1.78% -7.77% 0.33% 1.95% -3.09% -
  Horiz. % 112.97% 93.05% 91.42% 99.12% 98.80% 96.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.6150 0.6550 0.6500 0.6100 0.8500 0.8500 0.7000 -
P/RPS 0.53 0.64 0.96 0.63 0.74 1.31 0.85 -7.57%
  YoY % -17.19% -33.33% 52.38% -14.86% -43.51% 54.12% -
  Horiz. % 62.35% 75.29% 112.94% 74.12% 87.06% 154.12% 100.00%
P/EPS 6.66 30.31 -10.07 117.42 51.20 69.69 31.30 -22.72%
  YoY % -78.03% 400.99% -108.58% 129.34% -26.53% 122.65% -
  Horiz. % 21.28% 96.84% -32.17% 375.14% 163.58% 222.65% 100.00%
EY 15.01 3.30 -9.93 0.85 1.95 1.43 3.19 29.43%
  YoY % 354.85% 133.23% -1,268.24% -56.41% 36.36% -55.17% -
  Horiz. % 470.53% 103.45% -311.29% 26.65% 61.13% 44.83% 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 0.79 0.79 0.68 0.95 0.97 0.78 -2.74%
  YoY % -16.46% 0.00% 16.18% -28.42% -2.06% 24.36% -
  Horiz. % 84.62% 101.28% 101.28% 87.18% 121.79% 124.36% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 21/01/20 29/01/19 26/01/18 23/01/17 29/01/16 27/01/15 23/01/14 -
Price 0.6150 0.6550 0.6650 0.6000 0.7100 1.0000 0.6100 -
P/RPS 0.53 0.64 0.98 0.62 0.62 1.54 0.74 -5.41%
  YoY % -17.19% -34.69% 58.06% 0.00% -59.74% 108.11% -
  Horiz. % 71.62% 86.49% 132.43% 83.78% 83.78% 208.11% 100.00%
P/EPS 6.66 30.31 -10.30 115.49 42.77 81.99 27.28 -20.93%
  YoY % -78.03% 394.27% -108.92% 170.03% -47.84% 200.55% -
  Horiz. % 24.41% 111.11% -37.76% 423.35% 156.78% 300.55% 100.00%
EY 15.01 3.30 -9.71 0.87 2.34 1.22 3.67 26.45%
  YoY % 354.85% 133.99% -1,216.09% -62.82% 91.80% -66.76% -
  Horiz. % 408.99% 89.92% -264.58% 23.71% 63.76% 33.24% 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 0.79 0.81 0.67 0.80 1.14 0.68 -0.50%
  YoY % -16.46% -2.47% 20.90% -16.25% -29.82% 67.65% -
  Horiz. % 97.06% 116.18% 119.12% 98.53% 117.65% 167.65% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS