Highlights

[AMTEL] YoY TTM Result on 2013-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 23-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 30-Nov-2013  [#4]
Profit Trend QoQ -     -54.03%    YoY -     -73.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 47,417 56,656 31,986 40,449 55,566 61,414 59,263 -3.65%
  YoY % -16.31% 77.13% -20.92% -27.21% -9.52% 3.63% -
  Horiz. % 80.01% 95.60% 53.97% 68.25% 93.76% 103.63% 100.00%
PBT 1,052 1,160 1,184 1,876 5,651 4,289 3,808 -19.28%
  YoY % -9.31% -2.03% -36.89% -66.80% 31.76% 12.63% -
  Horiz. % 27.63% 30.46% 31.09% 49.26% 148.40% 112.63% 100.00%
Tax -600 -350 -591 -604 -1,294 -607 -340 9.92%
  YoY % -71.43% 40.78% 2.15% 53.32% -113.18% -78.53% -
  Horiz. % 176.47% 102.94% 173.82% 177.65% 380.59% 178.53% 100.00%
NP 452 810 593 1,272 4,357 3,682 3,468 -28.77%
  YoY % -44.20% 36.59% -53.38% -70.81% 18.33% 6.17% -
  Horiz. % 13.03% 23.36% 17.10% 36.68% 125.63% 106.17% 100.00%
NP to SH 256 818 601 1,084 4,122 3,632 3,847 -36.32%
  YoY % -68.70% 36.11% -44.56% -73.70% 13.49% -5.59% -
  Horiz. % 6.65% 21.26% 15.62% 28.18% 107.15% 94.41% 100.00%
Tax Rate 57.03 % 30.17 % 49.92 % 32.20 % 22.90 % 14.15 % 8.93 % 36.17%
  YoY % 89.03% -39.56% 55.03% 40.61% 61.84% 58.45% -
  Horiz. % 638.63% 337.85% 559.01% 360.58% 256.44% 158.45% 100.00%
Total Cost 46,965 55,846 31,393 39,177 51,209 57,732 55,795 -2.83%
  YoY % -15.90% 77.89% -19.87% -23.50% -11.30% 3.47% -
  Horiz. % 84.17% 100.09% 56.26% 70.22% 91.78% 103.47% 100.00%
Net Worth 44,043 43,900 43,058 44,433 45,191 41,088 37,369 2.77%
  YoY % 0.33% 1.96% -3.09% -1.68% 9.99% 9.95% -
  Horiz. % 117.86% 117.48% 115.22% 118.90% 120.93% 109.95% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 44,043 43,900 43,058 44,433 45,191 41,088 37,369 2.77%
  YoY % 0.33% 1.96% -3.09% -1.68% 9.99% 9.95% -
  Horiz. % 117.86% 117.48% 115.22% 118.90% 120.93% 109.95% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,230 49,300 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.09% -0.14% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.86% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 0.95 % 1.43 % 1.85 % 3.14 % 7.84 % 6.00 % 5.85 % -26.12%
  YoY % -33.57% -22.70% -41.08% -59.95% 30.67% 2.56% -
  Horiz. % 16.24% 24.44% 31.62% 53.68% 134.02% 102.56% 100.00%
ROE 0.58 % 1.86 % 1.40 % 2.44 % 9.12 % 8.84 % 10.29 % -38.05%
  YoY % -68.82% 32.86% -42.62% -73.25% 3.17% -14.09% -
  Horiz. % 5.64% 18.08% 13.61% 23.71% 88.63% 85.91% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 96.23 114.97 64.91 82.08 112.76 124.75 120.21 -3.64%
  YoY % -16.30% 77.12% -20.92% -27.21% -9.61% 3.78% -
  Horiz. % 80.05% 95.64% 54.00% 68.28% 93.80% 103.78% 100.00%
EPS 0.52 1.66 1.22 2.20 8.36 7.38 7.80 -36.30%
  YoY % -68.67% 36.07% -44.55% -73.68% 13.28% -5.38% -
  Horiz. % 6.67% 21.28% 15.64% 28.21% 107.18% 94.62% 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 0.8938 0.8909 0.8738 0.9017 0.9171 0.8346 0.7580 2.78%
  YoY % 0.33% 1.96% -3.09% -1.68% 9.88% 10.11% -
  Horiz. % 117.92% 117.53% 115.28% 118.96% 120.99% 110.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 72.91 87.11 49.18 62.19 85.44 94.43 91.12 -3.64%
  YoY % -16.30% 77.12% -20.92% -27.21% -9.52% 3.63% -
  Horiz. % 80.02% 95.60% 53.97% 68.25% 93.77% 103.63% 100.00%
EPS 0.39 1.26 0.92 1.67 6.34 5.58 5.92 -36.42%
  YoY % -69.05% 36.96% -44.91% -73.66% 13.62% -5.74% -
  Horiz. % 6.59% 21.28% 15.54% 28.21% 107.09% 94.26% 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 0.6772 0.6750 0.6621 0.6832 0.6949 0.6318 0.5746 2.77%
  YoY % 0.33% 1.95% -3.09% -1.68% 9.99% 9.95% -
  Horiz. % 117.86% 117.47% 115.23% 118.90% 120.94% 109.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.6100 0.8500 0.8500 0.7000 0.7000 0.8000 0.7800 -
P/RPS 0.63 0.74 1.31 0.85 0.62 0.64 0.65 -0.52%
  YoY % -14.86% -43.51% 54.12% 37.10% -3.12% -1.54% -
  Horiz. % 96.92% 113.85% 201.54% 130.77% 95.38% 98.46% 100.00%
P/EPS 117.42 51.20 69.69 31.82 8.37 10.84 10.00 50.71%
  YoY % 129.34% -26.53% 119.01% 280.17% -22.79% 8.40% -
  Horiz. % 1,174.20% 512.00% 696.90% 318.20% 83.70% 108.40% 100.00%
EY 0.85 1.95 1.43 3.14 11.95 9.22 10.00 -33.67%
  YoY % -56.41% 36.36% -54.46% -73.72% 29.61% -7.80% -
  Horiz. % 8.50% 19.50% 14.30% 31.40% 119.50% 92.20% 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 0.68 0.95 0.97 0.78 0.76 0.96 1.03 -6.68%
  YoY % -28.42% -2.06% 24.36% 2.63% -20.83% -6.80% -
  Horiz. % 66.02% 92.23% 94.17% 75.73% 73.79% 93.20% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 23/01/17 29/01/16 27/01/15 23/01/14 23/01/13 18/01/12 25/01/11 -
Price 0.6000 0.7100 1.0000 0.6100 0.7300 0.8300 0.6950 -
P/RPS 0.62 0.62 1.54 0.74 0.65 0.67 0.58 1.12%
  YoY % 0.00% -59.74% 108.11% 13.85% -2.99% 15.52% -
  Horiz. % 106.90% 106.90% 265.52% 127.59% 112.07% 115.52% 100.00%
P/EPS 115.49 42.77 81.99 27.73 8.73 11.25 8.91 53.21%
  YoY % 170.03% -47.84% 195.67% 217.64% -22.40% 26.26% -
  Horiz. % 1,296.18% 480.02% 920.20% 311.22% 97.98% 126.26% 100.00%
EY 0.87 2.34 1.22 3.61 11.46 8.89 11.23 -34.68%
  YoY % -62.82% 91.80% -66.20% -68.50% 28.91% -20.84% -
  Horiz. % 7.75% 20.84% 10.86% 32.15% 102.05% 79.16% 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 0.67 0.80 1.14 0.68 0.80 0.99 0.92 -5.14%
  YoY % -16.25% -29.82% 67.65% -15.00% -19.19% 7.61% -
  Horiz. % 72.83% 86.96% 123.91% 73.91% 86.96% 107.61% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

139  214  568  1473 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.20-0.01 
 PHB-WB 0.020.00 
 ARMADA 0.320.00 
 YONGTAI 0.175+0.005 
 SAPNRG 0.115-0.005 
 MTOUCHE 0.075-0.005 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 
 TDM 0.32+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS