Highlights

[AMTEL] YoY Quarter Result on 2012-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-May-2012  [#2]
Profit Trend QoQ -     -22.82%    YoY -     -26.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 10,985 8,672 10,438 12,639 16,495 16,667 11,370 -0.57%
  YoY % 26.67% -16.92% -17.41% -23.38% -1.03% 46.59% -
  Horiz. % 96.61% 76.27% 91.80% 111.16% 145.07% 146.59% 100.00%
PBT -505 -436 688 869 1,184 870 370 -
  YoY % -15.83% -163.37% -20.83% -26.60% 36.09% 135.14% -
  Horiz. % -136.49% -117.84% 185.95% 234.86% 320.00% 235.14% 100.00%
Tax -21 -4 -68 14 -12 -70 -122 -25.41%
  YoY % -425.00% 94.12% -585.71% 216.67% 82.86% 42.62% -
  Horiz. % 17.21% 3.28% 55.74% -11.48% 9.84% 57.38% 100.00%
NP -526 -440 620 883 1,172 800 248 -
  YoY % -19.55% -170.97% -29.78% -24.66% 46.50% 222.58% -
  Horiz. % -212.10% -177.42% 250.00% 356.05% 472.58% 322.58% 100.00%
NP to SH -518 -428 555 849 1,161 840 278 -
  YoY % -21.03% -177.12% -34.63% -26.87% 38.21% 202.16% -
  Horiz. % -186.33% -153.96% 199.64% 305.40% 417.63% 302.16% 100.00%
Tax Rate - % - % 9.88 % -1.61 % 1.01 % 8.05 % 32.97 % -
  YoY % 0.00% 0.00% 713.66% -259.41% -87.45% -75.58% -
  Horiz. % 0.00% 0.00% 29.97% -4.88% 3.06% 24.42% 100.00%
Total Cost 11,511 9,112 9,818 11,756 15,323 15,867 11,122 0.57%
  YoY % 26.33% -7.19% -16.49% -23.28% -3.43% 42.66% -
  Horiz. % 103.50% 81.93% 88.28% 105.70% 137.77% 142.66% 100.00%
Net Worth 42,191 43,472 46,271 43,033 39,232 34,820 31,379 5.06%
  YoY % -2.95% -6.05% 7.52% 9.69% 12.67% 10.97% -
  Horiz. % 134.46% 138.54% 147.46% 137.14% 125.03% 110.97% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 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
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 42,191 43,472 46,271 43,033 39,232 34,820 31,379 5.06%
  YoY % -2.95% -6.05% 7.52% 9.69% 12.67% 10.97% -
  Horiz. % 134.46% 138.54% 147.46% 137.14% 125.03% 110.97% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,194 49,411 49,642 -0.12%
  YoY % 0.00% 0.00% 0.00% 0.17% -0.44% -0.47% -
  Horiz. % 99.26% 99.26% 99.26% 99.26% 99.10% 99.53% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin -4.79 % -5.07 % 5.94 % 6.99 % 7.11 % 4.80 % 2.18 % -
  YoY % 5.52% -185.35% -15.02% -1.69% 48.12% 120.18% -
  Horiz. % -219.72% -232.57% 272.48% 320.64% 326.15% 220.18% 100.00%
ROE -1.23 % -0.98 % 1.20 % 1.97 % 2.96 % 2.41 % 0.89 % -
  YoY % -25.51% -181.67% -39.09% -33.45% 22.82% 170.79% -
  Horiz. % -138.20% -110.11% 134.83% 221.35% 332.58% 270.79% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 22.29 17.60 21.18 25.65 33.53 33.73 22.90 -0.45%
  YoY % 26.65% -16.90% -17.43% -23.50% -0.59% 47.29% -
  Horiz. % 97.34% 76.86% 92.49% 112.01% 146.42% 147.29% 100.00%
EPS -1.05 -0.87 1.13 1.72 2.36 1.70 0.56 -
  YoY % -20.69% -176.99% -34.30% -27.12% 38.82% 203.57% -
  Horiz. % -187.50% -155.36% 201.79% 307.14% 421.43% 303.57% 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 0.8562 0.8822 0.9390 0.8733 0.7975 0.7047 0.6321 5.19%
  YoY % -2.95% -6.05% 7.52% 9.50% 13.17% 11.49% -
  Horiz. % 135.45% 139.57% 148.55% 138.16% 126.17% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 20.27 16.00 19.26 23.32 30.44 30.75 20.98 -0.57%
  YoY % 26.69% -16.93% -17.41% -23.39% -1.01% 46.57% -
  Horiz. % 96.62% 76.26% 91.80% 111.15% 145.09% 146.57% 100.00%
EPS -0.96 -0.79 1.02 1.57 2.14 1.55 0.51 -
  YoY % -21.52% -177.45% -35.03% -26.64% 38.06% 203.92% -
  Horiz. % -188.24% -154.90% 200.00% 307.84% 419.61% 303.92% 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 0.7785 0.8021 0.8538 0.7940 0.7239 0.6425 0.5790 5.06%
  YoY % -2.94% -6.06% 7.53% 9.68% 12.67% 10.97% -
  Horiz. % 134.46% 138.53% 147.46% 137.13% 125.03% 110.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.8000 0.7050 0.8950 0.7500 0.6800 0.8400 0.5000 -
P/RPS 3.59 4.01 4.23 2.92 2.03 2.49 2.18 8.67%
  YoY % -10.47% -5.20% 44.86% 43.84% -18.47% 14.22% -
  Horiz. % 164.68% 183.94% 194.04% 133.94% 93.12% 114.22% 100.00%
P/EPS -76.10 -81.17 79.46 43.53 28.81 49.41 89.29 -
  YoY % 6.25% -202.15% 82.54% 51.09% -41.69% -44.66% -
  Horiz. % -85.23% -90.91% 88.99% 48.75% 32.27% 55.34% 100.00%
EY -1.31 -1.23 1.26 2.30 3.47 2.02 1.12 -
  YoY % -6.50% -197.62% -45.22% -33.72% 71.78% 80.36% -
  Horiz. % -116.96% -109.82% 112.50% 205.36% 309.82% 180.36% 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 0.93 0.80 0.95 0.86 0.85 1.19 0.79 2.76%
  YoY % 16.25% -15.79% 10.47% 1.18% -28.57% 50.63% -
  Horiz. % 117.72% 101.27% 120.25% 108.86% 107.59% 150.63% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 21/07/09 -
Price 0.9000 0.7700 0.7050 0.7500 0.6500 0.8300 0.5500 -
P/RPS 4.04 4.38 3.33 2.92 1.94 2.46 2.40 9.06%
  YoY % -7.76% 31.53% 14.04% 50.52% -21.14% 2.50% -
  Horiz. % 168.33% 182.50% 138.75% 121.67% 80.83% 102.50% 100.00%
P/EPS -85.62 -88.65 62.60 43.53 27.54 48.82 98.21 -
  YoY % 3.42% -241.61% 43.81% 58.06% -43.59% -50.29% -
  Horiz. % -87.18% -90.27% 63.74% 44.32% 28.04% 49.71% 100.00%
EY -1.17 -1.13 1.60 2.30 3.63 2.05 1.02 -
  YoY % -3.54% -170.62% -30.43% -36.64% 77.07% 100.98% -
  Horiz. % -114.71% -110.78% 156.86% 225.49% 355.88% 200.98% 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 1.05 0.87 0.75 0.86 0.82 1.18 0.87 3.18%
  YoY % 20.69% 16.00% -12.79% 4.88% -30.51% 35.63% -
  Horiz. % 120.69% 100.00% 86.21% 98.85% 94.25% 135.63% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers