Highlights

[AMTEL] YoY Cumulative Quarter Result on 2018-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2018
Quarter 31-Aug-2018  [#3]
Profit Trend QoQ -     43.90%    YoY -     75.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 45,762 34,809 24,326 30,348 32,120 22,696 31,639 6.34%
  YoY % 31.47% 43.09% -19.84% -5.52% 41.52% -28.27% -
  Horiz. % 144.64% 110.02% 76.89% 95.92% 101.52% 71.73% 100.00%
PBT 3,919 90 -1,710 -819 453 -1,127 1,986 11.99%
  YoY % 4,254.44% 105.26% -108.79% -280.79% 140.20% -156.75% -
  Horiz. % 197.33% 4.53% -86.10% -41.24% 22.81% -56.75% 100.00%
Tax -1,118 -530 -111 -405 -442 -77 -578 11.62%
  YoY % -110.94% -377.48% 72.59% 8.37% -474.03% 86.68% -
  Horiz. % 193.43% 91.70% 19.20% 70.07% 76.47% 13.32% 100.00%
NP 2,801 -440 -1,821 -1,224 11 -1,204 1,408 12.14%
  YoY % 736.59% 75.84% -48.77% -11,227.27% 100.91% -185.51% -
  Horiz. % 198.93% -31.25% -129.33% -86.93% 0.78% -85.51% 100.00%
NP to SH 2,801 -414 -1,715 -1,322 62 -1,152 1,275 14.01%
  YoY % 776.57% 75.86% -29.73% -2,232.26% 105.38% -190.35% -
  Horiz. % 219.69% -32.47% -134.51% -103.69% 4.86% -90.35% 100.00%
Tax Rate 28.53 % 588.89 % - % - % 97.57 % - % 29.10 % -0.33%
  YoY % -95.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.04% 2,023.68% 0.00% 0.00% 335.29% 0.00% 100.00%
Total Cost 42,961 35,249 26,147 31,572 32,109 23,900 30,231 6.03%
  YoY % 21.88% 34.81% -17.18% -1.67% 34.35% -20.94% -
  Horiz. % 142.11% 116.60% 86.49% 104.44% 106.21% 79.06% 100.00%
Net Worth 47,996 40,680 42,240 42,471 43,166 41,304 44,600 1.23%
  YoY % 17.98% -3.69% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 107.61% 91.21% 94.71% 95.23% 96.78% 92.61% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 47,996 40,680 42,240 42,471 43,166 41,304 44,600 1.23%
  YoY % 17.98% -3.69% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 107.61% 91.21% 94.71% 95.23% 96.78% 92.61% 100.00%
NOSH 54,197 49,405 49,277 49,277 49,277 49,277 49,277 1.60%
  YoY % 9.70% 0.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.98% 100.26% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 6.12 % -1.26 % -7.49 % -4.03 % 0.03 % -5.30 % 4.45 % 5.45%
  YoY % 585.71% 83.18% -85.86% -13,533.33% 100.57% -219.10% -
  Horiz. % 137.53% -28.31% -168.31% -90.56% 0.67% -119.10% 100.00%
ROE 5.84 % -1.02 % -4.06 % -3.11 % 0.14 % -2.79 % 2.86 % 12.63%
  YoY % 672.55% 74.88% -30.55% -2,321.43% 105.02% -197.55% -
  Horiz. % 204.20% -35.66% -141.96% -108.74% 4.90% -97.55% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 84.44 70.46 49.37 61.59 65.18 46.06 64.21 4.67%
  YoY % 19.84% 42.72% -19.84% -5.51% 41.51% -28.27% -
  Horiz. % 131.51% 109.73% 76.89% 95.92% 101.51% 71.73% 100.00%
EPS 5.17 -0.84 -3.48 -2.68 0.13 -2.34 2.59 12.20%
  YoY % 715.48% 75.86% -29.85% -2,161.54% 105.56% -190.35% -
  Horiz. % 199.61% -32.43% -134.36% -103.47% 5.02% -90.35% 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 0.8856 0.8234 0.8572 0.8619 0.8760 0.8382 0.9051 -0.36%
  YoY % 7.55% -3.94% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 97.85% 90.97% 94.71% 95.23% 96.78% 92.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 84.44 64.23 44.88 56.00 59.27 41.88 58.38 6.34%
  YoY % 31.47% 43.11% -19.86% -5.52% 41.52% -28.26% -
  Horiz. % 144.64% 110.02% 76.88% 95.92% 101.52% 71.74% 100.00%
EPS 5.17 -0.76 -3.16 -2.44 0.11 -2.13 2.35 14.04%
  YoY % 780.26% 75.95% -29.51% -2,318.18% 105.16% -190.64% -
  Horiz. % 220.00% -32.34% -134.47% -103.83% 4.68% -90.64% 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 0.8856 0.7506 0.7794 0.7837 0.7965 0.7621 0.8229 1.23%
  YoY % 17.99% -3.70% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 107.62% 91.21% 94.71% 95.24% 96.79% 92.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.6150 0.6400 0.6300 0.6500 0.9000 0.9000 0.7500 -
P/RPS 0.73 0.91 1.28 1.06 1.38 1.95 1.17 -7.56%
  YoY % -19.78% -28.91% 20.75% -23.19% -29.23% 66.67% -
  Horiz. % 62.39% 77.78% 109.40% 90.60% 117.95% 166.67% 100.00%
P/EPS 11.90 -76.38 -18.10 -24.23 715.31 -38.50 28.99 -13.79%
  YoY % 115.58% -321.99% 25.30% -103.39% 1,957.95% -232.80% -
  Horiz. % 41.05% -263.47% -62.44% -83.58% 2,467.44% -132.80% 100.00%
EY 8.40 -1.31 -5.52 -4.13 0.14 -2.60 3.45 15.98%
  YoY % 741.22% 76.27% -33.66% -3,050.00% 105.38% -175.36% -
  Horiz. % 243.48% -37.97% -160.00% -119.71% 4.06% -75.36% 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 0.69 0.78 0.73 0.75 1.03 1.07 0.83 -3.03%
  YoY % -11.54% 6.85% -2.67% -27.18% -3.74% 28.92% -
  Horiz. % 83.13% 93.98% 87.95% 90.36% 124.10% 128.92% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 24/10/19 25/10/18 25/10/17 27/10/16 28/10/15 28/10/14 31/10/13 -
Price 0.6150 0.6300 0.6300 0.6100 0.7900 0.8350 0.6200 -
P/RPS 0.73 0.89 1.28 0.99 1.21 1.81 0.97 -4.62%
  YoY % -17.98% -30.47% 29.29% -18.18% -33.15% 86.60% -
  Horiz. % 75.26% 91.75% 131.96% 102.06% 124.74% 186.60% 100.00%
P/EPS 11.90 -75.18 -18.10 -22.74 627.89 -35.72 23.96 -11.00%
  YoY % 115.83% -315.36% 20.40% -103.62% 1,857.81% -249.08% -
  Horiz. % 49.67% -313.77% -75.54% -94.91% 2,620.58% -149.08% 100.00%
EY 8.40 -1.33 -5.52 -4.40 0.16 -2.80 4.17 12.37%
  YoY % 731.58% 75.91% -25.45% -2,850.00% 105.71% -167.15% -
  Horiz. % 201.44% -31.89% -132.37% -105.52% 3.84% -67.15% 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 0.69 0.77 0.73 0.71 0.90 1.00 0.69 -
  YoY % -10.39% 5.48% 2.82% -21.11% -10.00% 44.93% -
  Horiz. % 100.00% 111.59% 105.80% 102.90% 130.43% 144.93% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers