Highlights

[AMTEL] YoY Cumulative Quarter Result on 2017-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 31-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 31-May-2017  [#2]
Profit Trend QoQ -     -1,473.13%    YoY -     23.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 17,918 30,558 22,778 17,190 17,852 19,412 15,197 2.78%
  YoY % -41.36% 34.16% 32.51% -3.71% -8.04% 27.74% -
  Horiz. % 117.90% 201.08% 149.88% 113.11% 117.47% 127.74% 100.00%
PBT 1,529 2,672 -389 -822 -1,118 -833 -938 -
  YoY % -42.78% 786.89% 52.68% 26.48% -34.21% 11.19% -
  Horiz. % -163.01% -284.86% 41.47% 87.63% 119.19% 88.81% 100.00%
Tax -416 -770 -376 -171 -150 -59 -40 47.69%
  YoY % 45.97% -104.79% -119.88% -14.00% -154.24% -47.50% -
  Horiz. % 1,040.00% 1,925.00% 940.00% 427.50% 375.00% 147.50% 100.00%
NP 1,113 1,902 -765 -993 -1,268 -892 -978 -
  YoY % -41.48% 348.63% 22.96% 21.69% -42.15% 8.79% -
  Horiz. % -113.80% -194.48% 78.22% 101.53% 129.65% 91.21% 100.00%
NP to SH 1,113 1,902 -738 -920 -1,203 -877 -952 -
  YoY % -41.48% 357.72% 19.78% 23.52% -37.17% 7.88% -
  Horiz. % -116.91% -199.79% 77.52% 96.64% 126.37% 92.12% 100.00%
Tax Rate 27.21 % 28.82 % - % - % - % - % - % -
  YoY % -5.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.41% 100.00% - - - - -
Total Cost 16,805 28,656 23,543 18,183 19,120 20,304 16,175 0.64%
  YoY % -41.36% 21.72% 29.48% -4.90% -5.83% 25.53% -
  Horiz. % 103.89% 177.16% 145.55% 112.41% 118.21% 125.53% 100.00%
Net Worth 51,140 47,097 40,256 43,038 42,560 42,191 43,472 2.74%
  YoY % 8.58% 16.99% -6.46% 1.12% 0.88% -2.95% -
  Horiz. % 117.64% 108.34% 92.60% 99.00% 97.90% 97.05% 100.00%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 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
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 51,140 47,097 40,256 43,038 42,560 42,191 43,472 2.74%
  YoY % 8.58% 16.99% -6.46% 1.12% 0.88% -2.95% -
  Horiz. % 117.64% 108.34% 92.60% 99.00% 97.90% 97.05% 100.00%
NOSH 54,197 54,197 49,279 49,277 49,277 49,277 49,277 1.60%
  YoY % 0.00% 9.98% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 109.98% 109.98% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 6.21 % 6.22 % -3.36 % -5.78 % -7.10 % -4.60 % -6.44 % -
  YoY % -0.16% 285.12% 41.87% 18.59% -54.35% 28.57% -
  Horiz. % -96.43% -96.58% 52.17% 89.75% 110.25% 71.43% 100.00%
ROE 2.18 % 4.04 % -1.83 % -2.14 % -2.83 % -2.08 % -2.19 % -
  YoY % -46.04% 320.77% 14.49% 24.38% -36.06% 5.02% -
  Horiz. % -99.54% -184.47% 83.56% 97.72% 129.22% 94.98% 100.00%
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 33.06 56.38 46.22 34.88 36.23 39.39 30.84 1.16%
  YoY % -41.36% 21.98% 32.51% -3.73% -8.02% 27.72% -
  Horiz. % 107.20% 182.81% 149.87% 113.10% 117.48% 127.72% 100.00%
EPS 2.05 3.51 -1.50 -1.87 -2.44 -1.78 -1.93 -
  YoY % -41.60% 334.00% 19.79% 23.36% -37.08% 7.77% -
  Horiz. % -106.22% -181.87% 77.72% 96.89% 126.42% 92.23% 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 0.9436 0.8690 0.8169 0.8734 0.8637 0.8562 0.8822 1.13%
  YoY % 8.58% 6.38% -6.47% 1.12% 0.88% -2.95% -
  Horiz. % 106.96% 98.50% 92.60% 99.00% 97.90% 97.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 27.55 46.99 35.02 26.43 27.45 29.85 23.37 2.78%
  YoY % -41.37% 34.18% 32.50% -3.72% -8.04% 27.73% -
  Horiz. % 117.89% 201.07% 149.85% 113.09% 117.46% 127.73% 100.00%
EPS 1.71 2.92 -1.13 -1.41 -1.85 -1.35 -1.46 -
  YoY % -41.44% 358.41% 19.86% 23.78% -37.04% 7.53% -
  Horiz. % -117.12% -200.00% 77.40% 96.58% 126.71% 92.47% 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 0.7863 0.7242 0.6190 0.6618 0.6544 0.6487 0.6684 2.74%
  YoY % 8.57% 17.00% -6.47% 1.13% 0.88% -2.95% -
  Horiz. % 117.64% 108.35% 92.61% 99.01% 97.91% 97.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.5000 0.6700 0.6100 0.6300 0.6900 0.8000 0.7050 -
P/RPS 1.51 1.19 1.32 1.81 1.90 2.03 2.29 -6.70%
  YoY % 26.89% -9.85% -27.07% -4.74% -6.40% -11.35% -
  Horiz. % 65.94% 51.97% 57.64% 79.04% 82.97% 88.65% 100.00%
P/EPS 24.35 19.09 -40.73 -33.74 -28.26 -44.95 -36.49 -
  YoY % 27.55% 146.87% -20.72% -19.39% 37.13% -23.18% -
  Horiz. % -66.73% -52.32% 111.62% 92.46% 77.45% 123.18% 100.00%
EY 4.11 5.24 -2.46 -2.96 -3.54 -2.22 -2.74 -
  YoY % -21.56% 313.01% 16.89% 16.38% -59.46% 18.98% -
  Horiz. % -150.00% -191.24% 89.78% 108.03% 129.20% 81.02% 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 0.53 0.77 0.75 0.72 0.80 0.93 0.80 -6.63%
  YoY % -31.17% 2.67% 4.17% -10.00% -13.98% 16.25% -
  Horiz. % 66.25% 96.25% 93.75% 90.00% 100.00% 116.25% 100.00%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 28/07/20 31/07/19 27/07/18 31/07/17 28/07/16 31/07/15 22/07/14 -
Price 0.7300 0.6200 0.6100 0.6300 0.7500 0.9000 0.7700 -
P/RPS 2.21 1.10 1.32 1.81 2.07 2.28 2.50 -2.03%
  YoY % 100.91% -16.67% -27.07% -12.56% -9.21% -8.80% -
  Horiz. % 88.40% 44.00% 52.80% 72.40% 82.80% 91.20% 100.00%
P/EPS 35.55 17.67 -40.73 -33.74 -30.72 -50.57 -39.86 -
  YoY % 101.19% 143.38% -20.72% -9.83% 39.25% -26.87% -
  Horiz. % -89.19% -44.33% 102.18% 84.65% 77.07% 126.87% 100.00%
EY 2.81 5.66 -2.46 -2.96 -3.26 -1.98 -2.51 -
  YoY % -50.35% 330.08% 16.89% 9.20% -64.65% 21.12% -
  Horiz. % -111.95% -225.50% 98.01% 117.93% 129.88% 78.88% 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 0.77 0.71 0.75 0.72 0.87 1.05 0.87 -2.01%
  YoY % 8.45% -5.33% 4.17% -17.24% -17.14% 20.69% -
  Horiz. % 88.51% 81.61% 86.21% 82.76% 100.00% 120.69% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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