Highlights

[AMTEL] YoY Quarter Result on 2010-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 31-May-2010  [#2]
Profit Trend QoQ -     116.49%    YoY -     202.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 10,438 12,639 16,495 16,667 11,370 10,793 9,236 2.06%
  YoY % -17.41% -23.38% -1.03% 46.59% 5.35% 16.86% -
  Horiz. % 113.01% 136.84% 178.59% 180.46% 123.11% 116.86% 100.00%
PBT 688 869 1,184 870 370 540 -340 -
  YoY % -20.83% -26.60% 36.09% 135.14% -31.48% 258.82% -
  Horiz. % -202.35% -255.59% -348.24% -255.88% -108.82% -158.82% 100.00%
Tax -68 14 -12 -70 -122 -43 -2 79.89%
  YoY % -585.71% 216.67% 82.86% 42.62% -183.72% -2,050.00% -
  Horiz. % 3,400.00% -700.00% 600.00% 3,500.00% 6,100.00% 2,150.00% 100.00%
NP 620 883 1,172 800 248 497 -342 -
  YoY % -29.78% -24.66% 46.50% 222.58% -50.10% 245.32% -
  Horiz. % -181.29% -258.19% -342.69% -233.92% -72.51% -145.32% 100.00%
NP to SH 555 849 1,161 840 278 472 -342 -
  YoY % -34.63% -26.87% 38.21% 202.16% -41.10% 238.01% -
  Horiz. % -162.28% -248.25% -339.47% -245.61% -81.29% -138.01% 100.00%
Tax Rate 9.88 % -1.61 % 1.01 % 8.05 % 32.97 % 7.96 % - % -
  YoY % 713.66% -259.41% -87.45% -75.58% 314.20% 0.00% -
  Horiz. % 124.12% -20.23% 12.69% 101.13% 414.20% 100.00% -
Total Cost 9,818 11,756 15,323 15,867 11,122 10,296 9,578 0.41%
  YoY % -16.49% -23.28% -3.43% 42.66% 8.02% 7.50% -
  Horiz. % 102.51% 122.74% 159.98% 165.66% 116.12% 107.50% 100.00%
Net Worth 46,271 43,033 39,232 34,820 31,379 35,100 33,344 5.61%
  YoY % 7.52% 9.69% 12.67% 10.97% -10.60% 5.26% -
  Horiz. % 138.76% 129.06% 117.66% 104.42% 94.10% 105.26% 100.00%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 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
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 46,271 43,033 39,232 34,820 31,379 35,100 33,344 5.61%
  YoY % 7.52% 9.69% 12.67% 10.97% -10.60% 5.26% -
  Horiz. % 138.76% 129.06% 117.66% 104.42% 94.10% 105.26% 100.00%
NOSH 49,277 49,277 49,194 49,411 49,642 49,166 46,216 1.07%
  YoY % 0.00% 0.17% -0.44% -0.47% 0.97% 6.38% -
  Horiz. % 106.62% 106.62% 106.45% 106.91% 107.41% 106.38% 100.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 5.94 % 6.99 % 7.11 % 4.80 % 2.18 % 4.60 % -3.70 % -
  YoY % -15.02% -1.69% 48.12% 120.18% -52.61% 224.32% -
  Horiz. % -160.54% -188.92% -192.16% -129.73% -58.92% -124.32% 100.00%
ROE 1.20 % 1.97 % 2.96 % 2.41 % 0.89 % 1.34 % -1.03 % -
  YoY % -39.09% -33.45% 22.82% 170.79% -33.58% 230.10% -
  Horiz. % -116.50% -191.26% -287.38% -233.98% -86.41% -130.10% 100.00%
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 21.18 25.65 33.53 33.73 22.90 21.95 19.98 0.98%
  YoY % -17.43% -23.50% -0.59% 47.29% 4.33% 9.86% -
  Horiz. % 106.01% 128.38% 167.82% 168.82% 114.61% 109.86% 100.00%
EPS 1.13 1.72 2.36 1.70 0.56 0.96 -0.74 -
  YoY % -34.30% -27.12% 38.82% 203.57% -41.67% 229.73% -
  Horiz. % -152.70% -232.43% -318.92% -229.73% -75.68% -129.73% 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 0.9390 0.8733 0.7975 0.7047 0.6321 0.7139 0.7215 4.49%
  YoY % 7.52% 9.50% 13.17% 11.49% -11.46% -1.05% -
  Horiz. % 130.15% 121.04% 110.53% 97.67% 87.61% 98.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 19.26 23.32 30.44 30.75 20.98 19.91 17.04 2.06%
  YoY % -17.41% -23.39% -1.01% 46.57% 5.37% 16.84% -
  Horiz. % 113.03% 136.85% 178.64% 180.46% 123.12% 116.84% 100.00%
EPS 1.02 1.57 2.14 1.55 0.51 0.87 -0.63 -
  YoY % -35.03% -26.64% 38.06% 203.92% -41.38% 238.10% -
  Horiz. % -161.90% -249.21% -339.68% -246.03% -80.95% -138.10% 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 0.8538 0.7940 0.7239 0.6425 0.5790 0.6476 0.6153 5.61%
  YoY % 7.53% 9.68% 12.67% 10.97% -10.59% 5.25% -
  Horiz. % 138.76% 129.04% 117.65% 104.42% 94.10% 105.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.8950 0.7500 0.6800 0.8400 0.5000 0.7400 1.1100 -
P/RPS 4.23 2.92 2.03 2.49 2.18 3.37 5.55 -4.42%
  YoY % 44.86% 43.84% -18.47% 14.22% -35.31% -39.28% -
  Horiz. % 76.22% 52.61% 36.58% 44.86% 39.28% 60.72% 100.00%
P/EPS 79.46 43.53 28.81 49.41 89.29 77.08 -150.00 -
  YoY % 82.54% 51.09% -41.69% -44.66% 15.84% 151.39% -
  Horiz. % -52.97% -29.02% -19.21% -32.94% -59.53% -51.39% 100.00%
EY 1.26 2.30 3.47 2.02 1.12 1.30 -0.67 -
  YoY % -45.22% -33.72% 71.78% 80.36% -13.85% 294.03% -
  Horiz. % -188.06% -343.28% -517.91% -301.49% -167.16% -194.03% 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 0.95 0.86 0.85 1.19 0.79 1.04 1.54 -7.73%
  YoY % 10.47% 1.18% -28.57% 50.63% -24.04% -32.47% -
  Horiz. % 61.69% 55.84% 55.19% 77.27% 51.30% 67.53% 100.00%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 25/07/12 25/07/11 28/07/10 21/07/09 28/07/08 27/07/07 -
Price 0.7050 0.7500 0.6500 0.8300 0.5500 0.5700 1.1200 -
P/RPS 3.33 2.92 1.94 2.46 2.40 2.60 5.60 -8.29%
  YoY % 14.04% 50.52% -21.14% 2.50% -7.69% -53.57% -
  Horiz. % 59.46% 52.14% 34.64% 43.93% 42.86% 46.43% 100.00%
P/EPS 62.60 43.53 27.54 48.82 98.21 59.38 -151.35 -
  YoY % 43.81% 58.06% -43.59% -50.29% 65.39% 139.23% -
  Horiz. % -41.36% -28.76% -18.20% -32.26% -64.89% -39.23% 100.00%
EY 1.60 2.30 3.63 2.05 1.02 1.68 -0.66 -
  YoY % -30.43% -36.64% 77.07% 100.98% -39.29% 354.55% -
  Horiz. % -242.42% -348.48% -550.00% -310.61% -154.55% -254.55% 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 0.75 0.86 0.82 1.18 0.87 0.80 1.55 -11.39%
  YoY % -12.79% 4.88% -30.51% 35.63% 8.75% -48.39% -
  Horiz. % 48.39% 55.48% 52.90% 76.13% 56.13% 51.61% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
4. Jaks Resources - An excellent joint venture deal with CPECC DK66
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers