Highlights

[AMTEL] YoY 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 -     1,426.05%    YoY -     108.73%
Quarter Report


View:


Show?  YoY % Horiz. %

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 17,408 16,117 9,101 17,069 24,536 9,290 8,810 12.01%
  YoY % 8.01% 77.09% -46.68% -30.43% 164.11% 5.45% -
  Horiz. % 197.59% 182.94% 103.30% 193.75% 278.50% 105.45% 100.00%
PBT 2,552 1,641 -1,583 1,871 707 2,311 -110 -
  YoY % 55.51% 203.66% -184.61% 164.64% -69.41% 2,200.91% -
  Horiz. % -2,320.00% -1,491.82% 1,439.09% -1,700.91% -642.73% -2,100.91% 100.00%
Tax -350 -165 159 -195 92 -514 -26 54.20%
  YoY % -112.12% -203.77% 181.54% -311.96% 117.90% -1,876.92% -
  Horiz. % 1,346.15% 634.62% -611.54% 750.00% -353.85% 1,976.92% 100.00%
NP 2,202 1,476 -1,424 1,676 799 1,797 -136 -
  YoY % 49.19% 203.65% -184.96% 109.76% -55.54% 1,421.32% -
  Horiz. % -1,619.12% -1,085.29% 1,047.06% -1,232.35% -587.50% -1,321.32% 100.00%
NP to SH 2,202 1,485 -1,467 1,578 756 1,753 -191 -
  YoY % 48.28% 201.23% -192.97% 108.73% -56.87% 1,017.80% -
  Horiz. % -1,152.88% -777.49% 768.06% -826.18% -395.81% -917.80% 100.00%
Tax Rate 13.71 % 10.05 % - % 10.42 % -13.01 % 22.24 % - % -
  YoY % 36.42% 0.00% 0.00% 180.09% -158.50% 0.00% -
  Horiz. % 61.65% 45.19% 0.00% 46.85% -58.50% 100.00% -
Total Cost 15,206 14,641 10,525 15,393 23,737 7,493 8,946 9.24%
  YoY % 3.86% 39.11% -31.62% -35.15% 216.79% -16.24% -
  Horiz. % 169.98% 163.66% 117.65% 172.07% 265.34% 83.76% 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 12.65 % 9.16 % -15.65 % 9.82 % 3.26 % 19.34 % -1.54 % -
  YoY % 38.10% 158.53% -259.37% 201.23% -83.14% 1,355.84% -
  Horiz. % -821.43% -594.81% 1,016.23% -637.66% -211.69% -1,255.84% 100.00%
ROE 4.39 % 3.59 % -3.61 % 3.58 % 1.72 % 4.07 % -0.43 % -
  YoY % 22.28% 199.45% -200.84% 108.14% -57.74% 1,046.51% -
  Horiz. % -1,020.93% -834.88% 839.53% -832.56% -400.00% -946.51% 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 32.12 32.52 18.47 34.64 49.79 18.85 17.88 10.25%
  YoY % -1.23% 76.07% -46.68% -30.43% 164.14% 5.43% -
  Horiz. % 179.64% 181.88% 103.30% 193.74% 278.47% 105.43% 100.00%
EPS 4.06 2.99 -2.98 3.20 1.53 3.56 -0.39 -
  YoY % 35.79% 200.34% -193.13% 109.15% -57.02% 1,012.82% -
  Horiz. % -1,041.03% -766.67% 764.10% -820.51% -392.31% -912.82% 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 0.9262 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 26.77 24.78 13.99 26.25 37.73 14.28 13.55 12.01%
  YoY % 8.03% 77.13% -46.70% -30.43% 164.22% 5.39% -
  Horiz. % 197.56% 182.88% 103.25% 193.73% 278.45% 105.39% 100.00%
EPS 3.39 2.28 -2.26 2.43 1.16 2.70 -0.29 -
  YoY % 48.68% 200.88% -193.00% 109.48% -57.04% 1,031.03% -
  Horiz. % -1,168.97% -786.21% 779.31% -837.93% -400.00% -931.03% 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 1.91 2.01 3.52 1.76 1.71 4.51 3.92 -11.29%
  YoY % -4.98% -42.90% 100.00% 2.92% -62.08% 15.05% -
  Horiz. % 48.72% 51.28% 89.80% 44.90% 43.62% 115.05% 100.00%
P/EPS 15.14 21.86 -21.83 19.05 55.40 23.89 -180.60 -
  YoY % -30.74% 200.14% -214.59% -65.61% 131.90% 113.23% -
  Horiz. % -8.38% -12.10% 12.09% -10.55% -30.68% -13.23% 100.00%
EY 6.61 4.57 -4.58 5.25 1.80 4.19 -0.55 -
  YoY % 44.64% 199.78% -187.24% 191.67% -57.04% 861.82% -
  Horiz. % -1,201.82% -830.91% 832.73% -954.55% -327.27% -761.82% 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 1.91 2.01 3.60 1.73 1.43 5.30 3.41 -9.20%
  YoY % -4.98% -44.17% 108.09% 20.98% -73.02% 55.43% -
  Horiz. % 56.01% 58.94% 105.57% 50.73% 41.94% 155.43% 100.00%
P/EPS 15.14 21.86 -22.34 18.74 46.28 28.11 -157.38 -
  YoY % -30.74% 197.85% -219.21% -59.51% 64.64% 117.86% -
  Horiz. % -9.62% -13.89% 14.19% -11.91% -29.41% -17.86% 100.00%
EY 6.61 4.57 -4.48 5.34 2.16 3.56 -0.64 -
  YoY % 44.64% 202.01% -183.90% 147.22% -39.33% 656.25% -
  Horiz. % -1,032.81% -714.06% 700.00% -834.38% -337.50% -556.25% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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