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 - 54,259
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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
6. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 《《 政府在预算案中大力推动e-wallet,那相关e-wallet龙头是否有受惠呢 》》 StockBuddy
8. Retail Strategy - Budget 2020 Stimuli to Drive 4Q Interest HLBank Research Highlights
Partners & Brokers