Highlights

[AMTEL] YoY Quarter Result on 2016-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 27-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 31-Aug-2016  [#3]
Profit Trend QoQ -     76.29%    YoY -     -112.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 15,204 12,031 7,136 12,496 12,708 7,499 9,707 7.76%
  YoY % 26.37% 68.60% -42.89% -1.67% 69.46% -22.75% -
  Horiz. % 156.63% 123.94% 73.51% 128.73% 130.92% 77.25% 100.00%
PBT 1,247 479 -888 299 1,286 -189 330 24.79%
  YoY % 160.33% 153.94% -396.99% -76.75% 780.42% -157.27% -
  Horiz. % 377.88% 145.15% -269.09% 90.61% 389.70% -57.27% 100.00%
Tax -348 -154 60 -255 -383 -37 -141 16.24%
  YoY % -125.97% -356.67% 123.53% 33.42% -935.14% 73.76% -
  Horiz. % 246.81% 109.22% -42.55% 180.85% 271.63% 26.24% 100.00%
NP 899 325 -828 44 903 -226 189 29.67%
  YoY % 176.62% 139.25% -1,981.82% -95.13% 499.56% -219.58% -
  Horiz. % 475.66% 171.96% -438.10% 23.28% 477.78% -119.58% 100.00%
NP to SH 899 324 -795 -119 939 -200 195 28.99%
  YoY % 177.47% 140.75% -568.07% -112.67% 569.50% -202.56% -
  Horiz. % 461.03% 166.15% -407.69% -61.03% 481.54% -102.56% 100.00%
Tax Rate 27.91 % 32.15 % - % 85.28 % 29.78 % - % 42.73 % -6.85%
  YoY % -13.19% 0.00% 0.00% 186.37% 0.00% 0.00% -
  Horiz. % 65.32% 75.24% 0.00% 199.58% 69.69% 0.00% 100.00%
Total Cost 14,305 11,706 7,964 12,452 11,805 7,725 9,518 7.02%
  YoY % 22.20% 46.99% -36.04% 5.48% 52.82% -18.84% -
  Horiz. % 150.29% 122.99% 83.67% 130.83% 124.03% 81.16% 100.00%
Net Worth 47,996 40,680 42,240 42,471 43,166 41,304 44,600 1.23%
  YoY % 17.98% -3.69% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 107.61% 91.21% 94.71% 95.23% 96.78% 92.61% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 47,996 40,680 42,240 42,471 43,166 41,304 44,600 1.23%
  YoY % 17.98% -3.69% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 107.61% 91.21% 94.71% 95.23% 96.78% 92.61% 100.00%
NOSH 54,197 49,405 49,277 49,277 49,277 49,277 49,277 1.60%
  YoY % 9.70% 0.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.98% 100.26% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 5.91 % 2.70 % -11.60 % 0.35 % 7.11 % -3.01 % 1.95 % 20.29%
  YoY % 118.89% 123.28% -3,414.29% -95.08% 336.21% -254.36% -
  Horiz. % 303.08% 138.46% -594.87% 17.95% 364.62% -154.36% 100.00%
ROE 1.87 % 0.80 % -1.88 % -0.28 % 2.18 % -0.48 % 0.44 % 27.26%
  YoY % 133.75% 142.55% -571.43% -112.84% 554.17% -209.09% -
  Horiz. % 425.00% 181.82% -427.27% -63.64% 495.45% -109.09% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 28.05 24.35 14.48 25.36 25.79 15.22 19.70 6.06%
  YoY % 15.20% 68.16% -42.90% -1.67% 69.45% -22.74% -
  Horiz. % 142.39% 123.60% 73.50% 128.73% 130.91% 77.26% 100.00%
EPS 1.66 0.66 -1.61 -0.24 1.91 -0.41 0.40 26.75%
  YoY % 151.52% 140.99% -570.83% -112.57% 565.85% -202.50% -
  Horiz. % 415.00% 165.00% -402.50% -60.00% 477.50% -102.50% 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 0.8856 0.8234 0.8572 0.8619 0.8760 0.8382 0.9051 -0.36%
  YoY % 7.55% -3.94% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 97.85% 90.97% 94.71% 95.23% 96.78% 92.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 28.05 22.20 13.17 23.06 23.45 13.84 17.91 7.76%
  YoY % 26.35% 68.56% -42.89% -1.66% 69.44% -22.72% -
  Horiz. % 156.62% 123.95% 73.53% 128.75% 130.93% 77.28% 100.00%
EPS 1.66 0.60 -1.47 -0.22 1.73 -0.37 0.36 29.00%
  YoY % 176.67% 140.82% -568.18% -112.72% 567.57% -202.78% -
  Horiz. % 461.11% 166.67% -408.33% -61.11% 480.56% -102.78% 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 0.8856 0.7506 0.7794 0.7837 0.7965 0.7621 0.8229 1.23%
  YoY % 17.99% -3.70% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 107.62% 91.21% 94.71% 95.24% 96.79% 92.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.6150 0.6400 0.6300 0.6500 0.9000 0.9000 0.7500 -
P/RPS 2.19 2.63 4.35 2.56 3.49 5.91 3.81 -8.81%
  YoY % -16.73% -39.54% 69.92% -26.65% -40.95% 55.12% -
  Horiz. % 57.48% 69.03% 114.17% 67.19% 91.60% 155.12% 100.00%
P/EPS 37.08 97.59 -39.05 -269.16 47.23 -221.75 189.53 -23.80%
  YoY % -62.00% 349.91% 85.49% -669.89% 121.30% -217.00% -
  Horiz. % 19.56% 51.49% -20.60% -142.01% 24.92% -117.00% 100.00%
EY 2.70 1.02 -2.56 -0.37 2.12 -0.45 0.53 31.16%
  YoY % 164.71% 139.84% -591.89% -117.45% 571.11% -184.91% -
  Horiz. % 509.43% 192.45% -483.02% -69.81% 400.00% -84.91% 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 0.69 0.78 0.73 0.75 1.03 1.07 0.83 -3.03%
  YoY % -11.54% 6.85% -2.67% -27.18% -3.74% 28.92% -
  Horiz. % 83.13% 93.98% 87.95% 90.36% 124.10% 128.92% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 24/10/19 25/10/18 25/10/17 27/10/16 28/10/15 28/10/14 31/10/13 -
Price 0.6150 0.6300 0.6300 0.6100 0.7900 0.8350 0.6200 -
P/RPS 2.19 2.59 4.35 2.41 3.06 5.49 3.15 -5.88%
  YoY % -15.44% -40.46% 80.50% -21.24% -44.26% 74.29% -
  Horiz. % 69.52% 82.22% 138.10% 76.51% 97.14% 174.29% 100.00%
P/EPS 37.08 96.07 -39.05 -252.60 41.46 -205.73 156.68 -21.34%
  YoY % -61.40% 346.02% 84.54% -709.26% 120.15% -231.31% -
  Horiz. % 23.67% 61.32% -24.92% -161.22% 26.46% -131.31% 100.00%
EY 2.70 1.04 -2.56 -0.40 2.41 -0.49 0.64 27.10%
  YoY % 159.62% 140.62% -540.00% -116.60% 591.84% -176.56% -
  Horiz. % 421.88% 162.50% -400.00% -62.50% 376.56% -76.56% 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 0.69 0.77 0.73 0.71 0.90 1.00 0.69 -
  YoY % -10.39% 5.48% 2.82% -21.11% -10.00% 44.93% -
  Horiz. % 100.00% 111.59% 105.80% 102.90% 130.43% 144.93% 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.
 


 

152  495  449  1243 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.045-0.01 
 SAPNRG 0.19-0.01 
 HSI-H8W 0.215+0.07 
 ARMADA 0.305-0.03 
 HSI-C7V 0.195-0.045 
 AIRASIA 1.06-0.05 
 ASB 0.18-0.005 
 PWRWELL 0.33-0.025 
 EDEN 0.185+0.005 
 AVI 0.15-0.01 
Partners & Brokers