Highlights

[AMTEL] YoY Quarter Result on 2012-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 30-Nov-2012  [#4]
Profit Trend QoQ -     -0.64%    YoY -     51.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 24,536 9,290 8,810 14,223 16,914 13,698 16,932 6.37%
  YoY % 164.11% 5.45% -38.06% -15.91% 23.48% -19.10% -
  Horiz. % 144.91% 54.87% 52.03% 84.00% 99.89% 80.90% 100.00%
PBT 707 2,311 -110 2,120 1,248 707 856 -3.14%
  YoY % -69.41% 2,200.91% -105.19% 69.87% 76.52% -17.41% -
  Horiz. % 82.59% 269.98% -12.85% 247.66% 145.79% 82.59% 100.00%
Tax 92 -514 -26 -920 -536 -111 -26 -
  YoY % 117.90% -1,876.92% 97.17% -71.64% -382.88% -326.92% -
  Horiz. % -353.85% 1,976.92% 100.00% 3,538.46% 2,061.54% 426.92% 100.00%
NP 799 1,797 -136 1,200 712 596 830 -0.63%
  YoY % -55.54% 1,421.32% -111.33% 68.54% 19.46% -28.19% -
  Horiz. % 96.27% 216.51% -16.39% 144.58% 85.78% 71.81% 100.00%
NP to SH 756 1,753 -191 1,083 714 705 798 -0.90%
  YoY % -56.87% 1,017.80% -117.64% 51.68% 1.28% -11.65% -
  Horiz. % 94.74% 219.67% -23.93% 135.71% 89.47% 88.35% 100.00%
Tax Rate -13.01 % 22.24 % - % 43.40 % 42.95 % 15.70 % 3.04 % -
  YoY % -158.50% 0.00% 0.00% 1.05% 173.57% 416.45% -
  Horiz. % -427.96% 731.58% 0.00% 1,427.63% 1,412.83% 516.45% 100.00%
Total Cost 23,737 7,493 8,946 13,023 16,202 13,102 16,102 6.68%
  YoY % 216.79% -16.24% -31.31% -19.62% 23.66% -18.63% -
  Horiz. % 147.42% 46.53% 55.56% 80.88% 100.62% 81.37% 100.00%
Net Worth 43,900 43,058 44,433 45,191 41,088 37,369 33,584 4.56%
  YoY % 1.96% -3.09% -1.68% 9.99% 9.95% 11.27% -
  Horiz. % 130.72% 128.21% 132.30% 134.56% 122.34% 111.27% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 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
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 43,900 43,058 44,433 45,191 41,088 37,369 33,584 4.56%
  YoY % 1.96% -3.09% -1.68% 9.99% 9.95% 11.27% -
  Horiz. % 130.72% 128.21% 132.30% 134.56% 122.34% 111.27% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,230 49,300 49,403 -0.04%
  YoY % 0.00% 0.00% 0.00% 0.09% -0.14% -0.21% -
  Horiz. % 99.74% 99.74% 99.74% 99.74% 99.65% 99.79% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 3.26 % 19.34 % -1.54 % 8.44 % 4.21 % 4.35 % 4.90 % -6.56%
  YoY % -83.14% 1,355.84% -118.25% 100.48% -3.22% -11.22% -
  Horiz. % 66.53% 394.69% -31.43% 172.24% 85.92% 88.78% 100.00%
ROE 1.72 % 4.07 % -0.43 % 2.40 % 1.74 % 1.89 % 2.38 % -5.27%
  YoY % -57.74% 1,046.51% -117.92% 37.93% -7.94% -20.59% -
  Horiz. % 72.27% 171.01% -18.07% 100.84% 73.11% 79.41% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 49.79 18.85 17.88 28.86 34.36 27.78 34.27 6.42%
  YoY % 164.14% 5.43% -38.05% -16.01% 23.69% -18.94% -
  Horiz. % 145.29% 55.00% 52.17% 84.21% 100.26% 81.06% 100.00%
EPS 1.53 3.56 -0.39 2.20 1.45 1.43 1.62 -0.95%
  YoY % -57.02% 1,012.82% -117.73% 51.72% 1.40% -11.73% -
  Horiz. % 94.44% 219.75% -24.07% 135.80% 89.51% 88.27% 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 0.8909 0.8738 0.9017 0.9171 0.8346 0.7580 0.6798 4.61%
  YoY % 1.96% -3.09% -1.68% 9.88% 10.11% 11.50% -
  Horiz. % 131.05% 128.54% 132.64% 134.91% 122.77% 111.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 45.27 17.14 16.26 26.24 31.21 25.27 31.24 6.37%
  YoY % 164.12% 5.41% -38.03% -15.92% 23.51% -19.11% -
  Horiz. % 144.91% 54.87% 52.05% 83.99% 99.90% 80.89% 100.00%
EPS 1.39 3.23 -0.35 2.00 1.32 1.30 1.47 -0.93%
  YoY % -56.97% 1,022.86% -117.50% 51.52% 1.54% -11.56% -
  Horiz. % 94.56% 219.73% -23.81% 136.05% 89.80% 88.44% 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 0.8100 0.7945 0.8198 0.8338 0.7581 0.6895 0.6197 4.56%
  YoY % 1.95% -3.09% -1.68% 9.99% 9.95% 11.26% -
  Horiz. % 130.71% 128.21% 132.29% 134.55% 122.33% 111.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.8500 0.8500 0.7000 0.7000 0.8000 0.7800 0.5300 -
P/RPS 1.71 4.51 3.92 2.43 2.33 2.81 1.55 1.65%
  YoY % -62.08% 15.05% 61.32% 4.29% -17.08% 81.29% -
  Horiz. % 110.32% 290.97% 252.90% 156.77% 150.32% 181.29% 100.00%
P/EPS 55.40 23.89 -180.60 31.85 55.16 54.55 32.81 9.12%
  YoY % 131.90% 113.23% -667.03% -42.26% 1.12% 66.26% -
  Horiz. % 168.85% 72.81% -550.44% 97.07% 168.12% 166.26% 100.00%
EY 1.80 4.19 -0.55 3.14 1.81 1.83 3.05 -8.41%
  YoY % -57.04% 861.82% -117.52% 73.48% -1.09% -40.00% -
  Horiz. % 59.02% 137.38% -18.03% 102.95% 59.34% 60.00% 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 0.95 0.97 0.78 0.76 0.96 1.03 0.78 3.34%
  YoY % -2.06% 24.36% 2.63% -20.83% -6.80% 32.05% -
  Horiz. % 121.79% 124.36% 100.00% 97.44% 123.08% 132.05% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 27/01/15 23/01/14 23/01/13 18/01/12 25/01/11 25/01/10 -
Price 0.7100 1.0000 0.6100 0.7300 0.8300 0.6950 0.9400 -
P/RPS 1.43 5.30 3.41 2.53 2.42 2.50 2.74 -10.27%
  YoY % -73.02% 55.43% 34.78% 4.55% -3.20% -8.76% -
  Horiz. % 52.19% 193.43% 124.45% 92.34% 88.32% 91.24% 100.00%
P/EPS 46.28 28.11 -157.38 33.22 57.23 48.60 58.20 -3.75%
  YoY % 64.64% 117.86% -573.75% -41.95% 17.76% -16.49% -
  Horiz. % 79.52% 48.30% -270.41% 57.08% 98.33% 83.51% 100.00%
EY 2.16 3.56 -0.64 3.01 1.75 2.06 1.72 3.87%
  YoY % -39.33% 656.25% -121.26% 72.00% -15.05% 19.77% -
  Horiz. % 125.58% 206.98% -37.21% 175.00% 101.74% 119.77% 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 0.80 1.14 0.68 0.80 0.99 0.92 1.38 -8.68%
  YoY % -29.82% 67.65% -15.00% -19.19% 7.61% -33.33% -
  Horiz. % 57.97% 82.61% 49.28% 57.97% 71.74% 66.67% 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 
Partners & Brokers