Highlights

[AMTEL] YoY Cumulative Quarter Result on 2012-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-May-2012  [#2]
Profit Trend QoQ -     77.18%    YoY -     8.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 19,412 15,197 21,932 27,885 30,335 28,425 18,988 0.37%
  YoY % 27.74% -30.71% -21.35% -8.08% 6.72% 49.70% -
  Horiz. % 102.23% 80.03% 115.50% 146.86% 159.76% 149.70% 100.00%
PBT -833 -938 1,656 2,381 1,872 1,268 551 -
  YoY % 11.19% -156.64% -30.45% 27.19% 47.63% 130.13% -
  Horiz. % -151.18% -170.24% 300.54% 432.12% 339.75% 230.13% 100.00%
Tax -59 -40 -437 -373 -47 -118 -195 -18.06%
  YoY % -47.50% 90.85% -17.16% -693.62% 60.17% 39.49% -
  Horiz. % 30.26% 20.51% 224.10% 191.28% 24.10% 60.51% 100.00%
NP -892 -978 1,219 2,008 1,825 1,150 356 -
  YoY % 8.79% -180.23% -39.29% 10.03% 58.70% 223.03% -
  Horiz. % -250.56% -274.72% 342.42% 564.04% 512.64% 323.03% 100.00%
NP to SH -877 -952 1,080 1,949 1,794 1,228 371 -
  YoY % 7.88% -188.15% -44.59% 8.64% 46.09% 231.00% -
  Horiz. % -236.39% -256.60% 291.11% 525.34% 483.56% 331.00% 100.00%
Tax Rate - % - % 26.39 % 15.67 % 2.51 % 9.31 % 35.39 % -
  YoY % 0.00% 0.00% 68.41% 524.30% -73.04% -73.69% -
  Horiz. % 0.00% 0.00% 74.57% 44.28% 7.09% 26.31% 100.00%
Total Cost 20,304 16,175 20,713 25,877 28,510 27,275 18,632 1.44%
  YoY % 25.53% -21.91% -19.96% -9.24% 4.53% 46.39% -
  Horiz. % 108.97% 86.81% 111.17% 138.88% 153.02% 146.39% 100.00%
Net Worth 42,191 43,472 46,271 43,033 39,305 34,753 31,267 5.12%
  YoY % -2.95% -6.05% 7.52% 9.49% 13.10% 11.15% -
  Horiz. % 134.93% 139.03% 147.98% 137.63% 125.71% 111.15% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 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
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 42,191 43,472 46,271 43,033 39,305 34,753 31,267 5.12%
  YoY % -2.95% -6.05% 7.52% 9.49% 13.10% 11.15% -
  Horiz. % 134.93% 139.03% 147.98% 137.63% 125.71% 111.15% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,285 49,317 49,466 -0.06%
  YoY % 0.00% 0.00% 0.00% -0.02% -0.06% -0.30% -
  Horiz. % 99.62% 99.62% 99.62% 99.62% 99.63% 99.70% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin -4.60 % -6.44 % 5.56 % 7.20 % 6.02 % 4.05 % 1.87 % -
  YoY % 28.57% -215.83% -22.78% 19.60% 48.64% 116.58% -
  Horiz. % -245.99% -344.39% 297.33% 385.03% 321.93% 216.58% 100.00%
ROE -2.08 % -2.19 % 2.33 % 4.53 % 4.56 % 3.53 % 1.19 % -
  YoY % 5.02% -193.99% -48.57% -0.66% 29.18% 196.64% -
  Horiz. % -174.79% -184.03% 195.80% 380.67% 383.19% 296.64% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 39.39 30.84 44.51 56.59 61.55 57.64 38.39 0.43%
  YoY % 27.72% -30.71% -21.35% -8.06% 6.78% 50.14% -
  Horiz. % 102.60% 80.33% 115.94% 147.41% 160.33% 150.14% 100.00%
EPS -1.78 -1.93 2.19 3.96 3.64 2.49 0.75 -
  YoY % 7.77% -188.13% -44.70% 8.79% 46.18% 232.00% -
  Horiz. % -237.33% -257.33% 292.00% 528.00% 485.33% 332.00% 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 0.8562 0.8822 0.9390 0.8733 0.7975 0.7047 0.6321 5.19%
  YoY % -2.95% -6.05% 7.52% 9.50% 13.17% 11.49% -
  Horiz. % 135.45% 139.57% 148.55% 138.16% 126.17% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 35.82 28.04 40.47 51.45 55.97 52.45 35.04 0.37%
  YoY % 27.75% -30.71% -21.34% -8.08% 6.71% 49.69% -
  Horiz. % 102.23% 80.02% 115.50% 146.83% 159.73% 149.69% 100.00%
EPS -1.62 -1.76 1.99 3.60 3.31 2.27 0.68 -
  YoY % 7.95% -188.44% -44.72% 8.76% 45.81% 233.82% -
  Horiz. % -238.24% -258.82% 292.65% 529.41% 486.76% 333.82% 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 0.7785 0.8021 0.8538 0.7940 0.7252 0.6413 0.5769 5.12%
  YoY % -2.94% -6.06% 7.53% 9.49% 13.08% 11.16% -
  Horiz. % 134.95% 139.04% 148.00% 137.63% 125.71% 111.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.8000 0.7050 0.8950 0.7500 0.6800 0.8400 0.5000 -
P/RPS 2.03 2.29 2.01 1.33 1.10 1.46 1.30 7.71%
  YoY % -11.35% 13.93% 51.13% 20.91% -24.66% 12.31% -
  Horiz. % 156.15% 176.15% 154.62% 102.31% 84.62% 112.31% 100.00%
P/EPS -44.95 -36.49 40.84 18.96 18.68 33.73 66.67 -
  YoY % -23.18% -189.35% 115.40% 1.50% -44.62% -49.41% -
  Horiz. % -67.42% -54.73% 61.26% 28.44% 28.02% 50.59% 100.00%
EY -2.22 -2.74 2.45 5.27 5.35 2.96 1.50 -
  YoY % 18.98% -211.84% -53.51% -1.50% 80.74% 97.33% -
  Horiz. % -148.00% -182.67% 163.33% 351.33% 356.67% 197.33% 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 0.93 0.80 0.95 0.86 0.85 1.19 0.79 2.76%
  YoY % 16.25% -15.79% 10.47% 1.18% -28.57% 50.63% -
  Horiz. % 117.72% 101.27% 120.25% 108.86% 107.59% 150.63% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 21/07/09 -
Price 0.9000 0.7700 0.7050 0.7500 0.6500 0.8300 0.5500 -
P/RPS 2.28 2.50 1.58 1.33 1.06 1.44 1.43 8.08%
  YoY % -8.80% 58.23% 18.80% 25.47% -26.39% 0.70% -
  Horiz. % 159.44% 174.83% 110.49% 93.01% 74.13% 100.70% 100.00%
P/EPS -50.57 -39.86 32.17 18.96 17.86 33.33 73.33 -
  YoY % -26.87% -223.90% 69.67% 6.16% -46.41% -54.55% -
  Horiz. % -68.96% -54.36% 43.87% 25.86% 24.36% 45.45% 100.00%
EY -1.98 -2.51 3.11 5.27 5.60 3.00 1.36 -
  YoY % 21.12% -180.71% -40.99% -5.89% 86.67% 120.59% -
  Horiz. % -145.59% -184.56% 228.68% 387.50% 411.76% 220.59% 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 1.05 0.87 0.75 0.86 0.82 1.18 0.87 3.18%
  YoY % 20.69% 16.00% -12.79% 4.88% -30.51% 35.63% -
  Horiz. % 120.69% 100.00% 86.21% 98.85% 94.25% 135.63% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers