Highlights

[AMTEL] YoY Quarter Result on 2017-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 26-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 30-Nov-2017  [#4]
Profit Trend QoQ -     -84.53%    YoY -     -192.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 16,117 9,101 17,069 24,536 9,290 8,810 14,223 2.10%
  YoY % 77.09% -46.68% -30.43% 164.11% 5.45% -38.06% -
  Horiz. % 113.32% 63.99% 120.01% 172.51% 65.32% 61.94% 100.00%
PBT 1,641 -1,583 1,871 707 2,311 -110 2,120 -4.18%
  YoY % 203.66% -184.61% 164.64% -69.41% 2,200.91% -105.19% -
  Horiz. % 77.41% -74.67% 88.25% 33.35% 109.01% -5.19% 100.00%
Tax -165 159 -195 92 -514 -26 -920 -24.89%
  YoY % -203.77% 181.54% -311.96% 117.90% -1,876.92% 97.17% -
  Horiz. % 17.93% -17.28% 21.20% -10.00% 55.87% 2.83% 100.00%
NP 1,476 -1,424 1,676 799 1,797 -136 1,200 3.51%
  YoY % 203.65% -184.96% 109.76% -55.54% 1,421.32% -111.33% -
  Horiz. % 123.00% -118.67% 139.67% 66.58% 149.75% -11.33% 100.00%
NP to SH 1,485 -1,467 1,578 756 1,753 -191 1,083 5.40%
  YoY % 201.23% -192.97% 108.73% -56.87% 1,017.80% -117.64% -
  Horiz. % 137.12% -135.46% 145.71% 69.81% 161.87% -17.64% 100.00%
Tax Rate 10.05 % - % 10.42 % -13.01 % 22.24 % - % 43.40 % -21.63%
  YoY % 0.00% 0.00% 180.09% -158.50% 0.00% 0.00% -
  Horiz. % 23.16% 0.00% 24.01% -29.98% 51.24% 0.00% 100.00%
Total Cost 14,641 10,525 15,393 23,737 7,493 8,946 13,023 1.97%
  YoY % 39.11% -31.62% -35.15% 216.79% -16.24% -31.31% -
  Horiz. % 112.42% 80.82% 118.20% 182.27% 57.54% 68.69% 100.00%
Net Worth 41,343 40,624 44,043 43,900 43,058 44,433 45,191 -1.47%
  YoY % 1.77% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 91.48% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 41,343 40,624 44,043 43,900 43,058 44,433 45,191 -1.47%
  YoY % 1.77% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 91.48% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
NOSH 49,566 49,277 49,277 49,277 49,277 49,277 49,277 0.10%
  YoY % 0.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.59% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 9.16 % -15.65 % 9.82 % 3.26 % 19.34 % -1.54 % 8.44 % 1.37%
  YoY % 158.53% -259.37% 201.23% -83.14% 1,355.84% -118.25% -
  Horiz. % 108.53% -185.43% 116.35% 38.63% 229.15% -18.25% 100.00%
ROE 3.59 % -3.61 % 3.58 % 1.72 % 4.07 % -0.43 % 2.40 % 6.94%
  YoY % 199.45% -200.84% 108.14% -57.74% 1,046.51% -117.92% -
  Horiz. % 149.58% -150.42% 149.17% 71.67% 169.58% -17.92% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 32.52 18.47 34.64 49.79 18.85 17.88 28.86 2.01%
  YoY % 76.07% -46.68% -30.43% 164.14% 5.43% -38.05% -
  Horiz. % 112.68% 64.00% 120.03% 172.52% 65.32% 61.95% 100.00%
EPS 2.99 -2.98 3.20 1.53 3.56 -0.39 2.20 5.24%
  YoY % 200.34% -193.13% 109.15% -57.02% 1,012.82% -117.73% -
  Horiz. % 135.91% -135.45% 145.45% 69.55% 161.82% -17.73% 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 0.8341 0.8244 0.8938 0.8909 0.8738 0.9017 0.9171 -1.57%
  YoY % 1.18% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 90.95% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 29.74 16.79 31.49 45.27 17.14 16.26 26.24 2.11%
  YoY % 77.13% -46.68% -30.44% 164.12% 5.41% -38.03% -
  Horiz. % 113.34% 63.99% 120.01% 172.52% 65.32% 61.97% 100.00%
EPS 2.74 -2.71 2.91 1.39 3.23 -0.35 2.00 5.38%
  YoY % 201.11% -193.13% 109.35% -56.97% 1,022.86% -117.50% -
  Horiz. % 137.00% -135.50% 145.50% 69.50% 161.50% -17.50% 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 0.7628 0.7496 0.8127 0.8100 0.7945 0.8198 0.8338 -1.47%
  YoY % 1.76% -7.76% 0.33% 1.95% -3.09% -1.68% -
  Horiz. % 91.48% 89.90% 97.47% 97.15% 95.29% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.6550 0.6500 0.6100 0.8500 0.8500 0.7000 0.7000 -
P/RPS 2.01 3.52 1.76 1.71 4.51 3.92 2.43 -3.11%
  YoY % -42.90% 100.00% 2.92% -62.08% 15.05% 61.32% -
  Horiz. % 82.72% 144.86% 72.43% 70.37% 185.60% 161.32% 100.00%
P/EPS 21.86 -21.83 19.05 55.40 23.89 -180.60 31.85 -6.08%
  YoY % 200.14% -214.59% -65.61% 131.90% 113.23% -667.03% -
  Horiz. % 68.63% -68.54% 59.81% 173.94% 75.01% -567.03% 100.00%
EY 4.57 -4.58 5.25 1.80 4.19 -0.55 3.14 6.45%
  YoY % 199.78% -187.24% 191.67% -57.04% 861.82% -117.52% -
  Horiz. % 145.54% -145.86% 167.20% 57.32% 133.44% -17.52% 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 0.79 0.79 0.68 0.95 0.97 0.78 0.76 0.65%
  YoY % 0.00% 16.18% -28.42% -2.06% 24.36% 2.63% -
  Horiz. % 103.95% 103.95% 89.47% 125.00% 127.63% 102.63% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/01/19 26/01/18 23/01/17 29/01/16 27/01/15 23/01/14 23/01/13 -
Price 0.6550 0.6650 0.6000 0.7100 1.0000 0.6100 0.7300 -
P/RPS 2.01 3.60 1.73 1.43 5.30 3.41 2.53 -3.76%
  YoY % -44.17% 108.09% 20.98% -73.02% 55.43% 34.78% -
  Horiz. % 79.45% 142.29% 68.38% 56.52% 209.49% 134.78% 100.00%
P/EPS 21.86 -22.34 18.74 46.28 28.11 -157.38 33.22 -6.73%
  YoY % 197.85% -219.21% -59.51% 64.64% 117.86% -573.75% -
  Horiz. % 65.80% -67.25% 56.41% 139.31% 84.62% -473.75% 100.00%
EY 4.57 -4.48 5.34 2.16 3.56 -0.64 3.01 7.20%
  YoY % 202.01% -183.90% 147.22% -39.33% 656.25% -121.26% -
  Horiz. % 151.83% -148.84% 177.41% 71.76% 118.27% -21.26% 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 0.79 0.81 0.67 0.80 1.14 0.68 0.80 -0.21%
  YoY % -2.47% 20.90% -16.25% -29.82% 67.65% -15.00% -
  Horiz. % 98.75% 101.25% 83.75% 100.00% 142.50% 85.00% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers