Highlights

[AMTEL] YoY Quarter Result on 2009-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 21-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 31-May-2009  [#2]
Profit Trend QoQ -     198.92%    YoY -     -41.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 12,639 16,495 16,667 11,370 10,793 9,236 7,571 8.91%
  YoY % -23.38% -1.03% 46.59% 5.35% 16.86% 21.99% -
  Horiz. % 166.94% 217.87% 220.14% 150.18% 142.56% 121.99% 100.00%
PBT 869 1,184 870 370 540 -340 -314 -
  YoY % -26.60% 36.09% 135.14% -31.48% 258.82% -8.28% -
  Horiz. % -276.75% -377.07% -277.07% -117.83% -171.97% 108.28% 100.00%
Tax 14 -12 -70 -122 -43 -2 103 -28.27%
  YoY % 216.67% 82.86% 42.62% -183.72% -2,050.00% -101.94% -
  Horiz. % 13.59% -11.65% -67.96% -118.45% -41.75% -1.94% 100.00%
NP 883 1,172 800 248 497 -342 -211 -
  YoY % -24.66% 46.50% 222.58% -50.10% 245.32% -62.09% -
  Horiz. % -418.48% -555.45% -379.15% -117.54% -235.55% 162.09% 100.00%
NP to SH 849 1,161 840 278 472 -342 -211 -
  YoY % -26.87% 38.21% 202.16% -41.10% 238.01% -62.09% -
  Horiz. % -402.37% -550.24% -398.10% -131.75% -223.70% 162.09% 100.00%
Tax Rate -1.61 % 1.01 % 8.05 % 32.97 % 7.96 % - % - % -
  YoY % -259.41% -87.45% -75.58% 314.20% 0.00% 0.00% -
  Horiz. % -20.23% 12.69% 101.13% 414.20% 100.00% - -
Total Cost 11,756 15,323 15,867 11,122 10,296 9,578 7,782 7.11%
  YoY % -23.28% -3.43% 42.66% 8.02% 7.50% 23.08% -
  Horiz. % 151.07% 196.90% 203.89% 142.92% 132.31% 123.08% 100.00%
Net Worth 43,033 39,232 34,820 31,379 35,100 33,344 35,672 3.17%
  YoY % 9.69% 12.67% 10.97% -10.60% 5.26% -6.53% -
  Horiz. % 120.63% 109.98% 97.61% 87.96% 98.39% 93.47% 100.00%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 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
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 43,033 39,232 34,820 31,379 35,100 33,344 35,672 3.17%
  YoY % 9.69% 12.67% 10.97% -10.60% 5.26% -6.53% -
  Horiz. % 120.63% 109.98% 97.61% 87.96% 98.39% 93.47% 100.00%
NOSH 49,277 49,194 49,411 49,642 49,166 46,216 45,869 1.20%
  YoY % 0.17% -0.44% -0.47% 0.97% 6.38% 0.76% -
  Horiz. % 107.43% 107.25% 107.72% 108.23% 107.19% 100.76% 100.00%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 6.99 % 7.11 % 4.80 % 2.18 % 4.60 % -3.70 % -2.79 % -
  YoY % -1.69% 48.12% 120.18% -52.61% 224.32% -32.62% -
  Horiz. % -250.54% -254.84% -172.04% -78.14% -164.87% 132.62% 100.00%
ROE 1.97 % 2.96 % 2.41 % 0.89 % 1.34 % -1.03 % -0.59 % -
  YoY % -33.45% 22.82% 170.79% -33.58% 230.10% -74.58% -
  Horiz. % -333.90% -501.69% -408.47% -150.85% -227.12% 174.58% 100.00%
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 25.65 33.53 33.73 22.90 21.95 19.98 16.51 7.61%
  YoY % -23.50% -0.59% 47.29% 4.33% 9.86% 21.02% -
  Horiz. % 155.36% 203.09% 204.30% 138.70% 132.95% 121.02% 100.00%
EPS 1.72 2.36 1.70 0.56 0.96 -0.74 -0.46 -
  YoY % -27.12% 38.82% 203.57% -41.67% 229.73% -60.87% -
  Horiz. % -373.91% -513.04% -369.57% -121.74% -208.70% 160.87% 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 0.8733 0.7975 0.7047 0.6321 0.7139 0.7215 0.7777 1.95%
  YoY % 9.50% 13.17% 11.49% -11.46% -1.05% -7.23% -
  Horiz. % 112.29% 102.55% 90.61% 81.28% 91.80% 92.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 23.32 30.44 30.75 20.98 19.91 17.04 13.97 8.91%
  YoY % -23.39% -1.01% 46.57% 5.37% 16.84% 21.98% -
  Horiz. % 166.93% 217.90% 220.11% 150.18% 142.52% 121.98% 100.00%
EPS 1.57 2.14 1.55 0.51 0.87 -0.63 -0.39 -
  YoY % -26.64% 38.06% 203.92% -41.38% 238.10% -61.54% -
  Horiz. % -402.56% -548.72% -397.44% -130.77% -223.08% 161.54% 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 0.7940 0.7239 0.6425 0.5790 0.6476 0.6153 0.6582 3.17%
  YoY % 9.68% 12.67% 10.97% -10.59% 5.25% -6.52% -
  Horiz. % 120.63% 109.98% 97.61% 87.97% 98.39% 93.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.7500 0.6800 0.8400 0.5000 0.7400 1.1100 1.4500 -
P/RPS 2.92 2.03 2.49 2.18 3.37 5.55 8.78 -16.75%
  YoY % 43.84% -18.47% 14.22% -35.31% -39.28% -36.79% -
  Horiz. % 33.26% 23.12% 28.36% 24.83% 38.38% 63.21% 100.00%
P/EPS 43.53 28.81 49.41 89.29 77.08 -150.00 -315.22 -
  YoY % 51.09% -41.69% -44.66% 15.84% 151.39% 52.41% -
  Horiz. % -13.81% -9.14% -15.67% -28.33% -24.45% 47.59% 100.00%
EY 2.30 3.47 2.02 1.12 1.30 -0.67 -0.32 -
  YoY % -33.72% 71.78% 80.36% -13.85% 294.03% -109.38% -
  Horiz. % -718.75% -1,084.38% -631.25% -350.00% -406.25% 209.38% 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 0.86 0.85 1.19 0.79 1.04 1.54 1.86 -12.05%
  YoY % 1.18% -28.57% 50.63% -24.04% -32.47% -17.20% -
  Horiz. % 46.24% 45.70% 63.98% 42.47% 55.91% 82.80% 100.00%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 25/07/12 25/07/11 28/07/10 21/07/09 28/07/08 27/07/07 28/07/06 -
Price 0.7500 0.6500 0.8300 0.5500 0.5700 1.1200 1.3500 -
P/RPS 2.92 1.94 2.46 2.40 2.60 5.60 8.18 -15.76%
  YoY % 50.52% -21.14% 2.50% -7.69% -53.57% -31.54% -
  Horiz. % 35.70% 23.72% 30.07% 29.34% 31.78% 68.46% 100.00%
P/EPS 43.53 27.54 48.82 98.21 59.38 -151.35 -293.48 -
  YoY % 58.06% -43.59% -50.29% 65.39% 139.23% 48.43% -
  Horiz. % -14.83% -9.38% -16.63% -33.46% -20.23% 51.57% 100.00%
EY 2.30 3.63 2.05 1.02 1.68 -0.66 -0.34 -
  YoY % -36.64% 77.07% 100.98% -39.29% 354.55% -94.12% -
  Horiz. % -676.47% -1,067.65% -602.94% -300.00% -494.12% 194.12% 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 0.86 0.82 1.18 0.87 0.80 1.55 1.74 -11.07%
  YoY % 4.88% -30.51% 35.63% 8.75% -48.39% -10.92% -
  Horiz. % 49.43% 47.13% 67.82% 50.00% 45.98% 89.08% 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. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers