Highlights

[AMTEL] YoY Quarter Result on 2013-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-May-2013  [#2]
Profit Trend QoQ -     5.71%    YoY -     -34.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 9,431 10,985 8,672 10,438 12,639 16,495 16,667 -9.05%
  YoY % -14.15% 26.67% -16.92% -17.41% -23.38% -1.03% -
  Horiz. % 56.58% 65.91% 52.03% 62.63% 75.83% 98.97% 100.00%
PBT -491 -505 -436 688 869 1,184 870 -
  YoY % 2.77% -15.83% -163.37% -20.83% -26.60% 36.09% -
  Horiz. % -56.44% -58.05% -50.11% 79.08% 99.89% 136.09% 100.00%
Tax -42 -21 -4 -68 14 -12 -70 -8.15%
  YoY % -100.00% -425.00% 94.12% -585.71% 216.67% 82.86% -
  Horiz. % 60.00% 30.00% 5.71% 97.14% -20.00% 17.14% 100.00%
NP -533 -526 -440 620 883 1,172 800 -
  YoY % -1.33% -19.55% -170.97% -29.78% -24.66% 46.50% -
  Horiz. % -66.62% -65.75% -55.00% 77.50% 110.38% 146.50% 100.00%
NP to SH -502 -518 -428 555 849 1,161 840 -
  YoY % 3.09% -21.03% -177.12% -34.63% -26.87% 38.21% -
  Horiz. % -59.76% -61.67% -50.95% 66.07% 101.07% 138.21% 100.00%
Tax Rate - % - % - % 9.88 % -1.61 % 1.01 % 8.05 % -
  YoY % 0.00% 0.00% 0.00% 713.66% -259.41% -87.45% -
  Horiz. % 0.00% 0.00% 0.00% 122.73% -20.00% 12.55% 100.00%
Total Cost 9,964 11,511 9,112 9,818 11,756 15,323 15,867 -7.45%
  YoY % -13.44% 26.33% -7.19% -16.49% -23.28% -3.43% -
  Horiz. % 62.80% 72.55% 57.43% 61.88% 74.09% 96.57% 100.00%
Net Worth 42,560 42,191 43,472 46,271 43,033 39,232 34,820 3.40%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.69% 12.67% -
  Horiz. % 122.23% 121.17% 124.85% 132.88% 123.59% 112.67% 100.00%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 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
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 42,560 42,191 43,472 46,271 43,033 39,232 34,820 3.40%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.69% 12.67% -
  Horiz. % 122.23% 121.17% 124.85% 132.88% 123.59% 112.67% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,194 49,411 -0.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.17% -0.44% -
  Horiz. % 99.73% 99.73% 99.73% 99.73% 99.73% 99.56% 100.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -5.65 % -4.79 % -5.07 % 5.94 % 6.99 % 7.11 % 4.80 % -
  YoY % -17.95% 5.52% -185.35% -15.02% -1.69% 48.12% -
  Horiz. % -117.71% -99.79% -105.62% 123.75% 145.62% 148.12% 100.00%
ROE -1.18 % -1.23 % -0.98 % 1.20 % 1.97 % 2.96 % 2.41 % -
  YoY % 4.07% -25.51% -181.67% -39.09% -33.45% 22.82% -
  Horiz. % -48.96% -51.04% -40.66% 49.79% 81.74% 122.82% 100.00%
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 19.14 22.29 17.60 21.18 25.65 33.53 33.73 -9.00%
  YoY % -14.13% 26.65% -16.90% -17.43% -23.50% -0.59% -
  Horiz. % 56.74% 66.08% 52.18% 62.79% 76.05% 99.41% 100.00%
EPS -1.02 -1.05 -0.87 1.13 1.72 2.36 1.70 -
  YoY % 2.86% -20.69% -176.99% -34.30% -27.12% 38.82% -
  Horiz. % -60.00% -61.76% -51.18% 66.47% 101.18% 138.82% 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 0.8637 0.8562 0.8822 0.9390 0.8733 0.7975 0.7047 3.45%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.50% 13.17% -
  Horiz. % 122.56% 121.50% 125.19% 133.25% 123.93% 113.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 17.40 20.27 16.00 19.26 23.32 30.44 30.75 -9.05%
  YoY % -14.16% 26.69% -16.93% -17.41% -23.39% -1.01% -
  Horiz. % 56.59% 65.92% 52.03% 62.63% 75.84% 98.99% 100.00%
EPS -0.93 -0.96 -0.79 1.02 1.57 2.14 1.55 -
  YoY % 3.12% -21.52% -177.45% -35.03% -26.64% 38.06% -
  Horiz. % -60.00% -61.94% -50.97% 65.81% 101.29% 138.06% 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 0.7853 0.7785 0.8021 0.8538 0.7940 0.7239 0.6425 3.40%
  YoY % 0.87% -2.94% -6.06% 7.53% 9.68% 12.67% -
  Horiz. % 122.23% 121.17% 124.84% 132.89% 123.58% 112.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.6900 0.8000 0.7050 0.8950 0.7500 0.6800 0.8400 -
P/RPS 3.61 3.59 4.01 4.23 2.92 2.03 2.49 6.38%
  YoY % 0.56% -10.47% -5.20% 44.86% 43.84% -18.47% -
  Horiz. % 144.98% 144.18% 161.04% 169.88% 117.27% 81.53% 100.00%
P/EPS -67.73 -76.10 -81.17 79.46 43.53 28.81 49.41 -
  YoY % 11.00% 6.25% -202.15% 82.54% 51.09% -41.69% -
  Horiz. % -137.08% -154.02% -164.28% 160.82% 88.10% 58.31% 100.00%
EY -1.48 -1.31 -1.23 1.26 2.30 3.47 2.02 -
  YoY % -12.98% -6.50% -197.62% -45.22% -33.72% 71.78% -
  Horiz. % -73.27% -64.85% -60.89% 62.38% 113.86% 171.78% 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 0.80 0.93 0.80 0.95 0.86 0.85 1.19 -6.40%
  YoY % -13.98% 16.25% -15.79% 10.47% 1.18% -28.57% -
  Horiz. % 67.23% 78.15% 67.23% 79.83% 72.27% 71.43% 100.00%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 -
Price 0.7500 0.9000 0.7700 0.7050 0.7500 0.6500 0.8300 -
P/RPS 3.92 4.04 4.38 3.33 2.92 1.94 2.46 8.07%
  YoY % -2.97% -7.76% 31.53% 14.04% 50.52% -21.14% -
  Horiz. % 159.35% 164.23% 178.05% 135.37% 118.70% 78.86% 100.00%
P/EPS -73.62 -85.62 -88.65 62.60 43.53 27.54 48.82 -
  YoY % 14.02% 3.42% -241.61% 43.81% 58.06% -43.59% -
  Horiz. % -150.80% -175.38% -181.59% 128.23% 89.16% 56.41% 100.00%
EY -1.36 -1.17 -1.13 1.60 2.30 3.63 2.05 -
  YoY % -16.24% -3.54% -170.62% -30.43% -36.64% 77.07% -
  Horiz. % -66.34% -57.07% -55.12% 78.05% 112.20% 177.07% 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 0.87 1.05 0.87 0.75 0.86 0.82 1.18 -4.95%
  YoY % -17.14% 20.69% 16.00% -12.79% 4.88% -30.51% -
  Horiz. % 73.73% 88.98% 73.73% 63.56% 72.88% 69.49% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers