Highlights

[AMTEL] YoY TTM Result on 2018-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2018
Quarter 31-Aug-2018  [#3]
Profit Trend QoQ -     37.30%    YoY -     -1,121.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 53,050 61,879 43,910 41,395 54,884 41,410 31,506 9.06%
  YoY % -14.27% 40.92% 6.08% -24.58% 32.54% 31.44% -
  Horiz. % 168.38% 196.40% 139.37% 131.39% 174.20% 131.44% 100.00%
PBT 6,647 5,560 -1,493 254 -112 2,764 -1,237 -
  YoY % 19.55% 472.40% -687.80% 326.79% -104.05% 323.44% -
  Horiz. % -537.35% -449.47% 120.70% -20.53% 9.05% -223.44% 100.00%
Tax -1,305 -1,283 -371 -381 -313 -956 -103 52.63%
  YoY % -1.71% -245.82% 2.62% -21.73% 67.26% -828.16% -
  Horiz. % 1,266.99% 1,245.63% 360.19% 369.90% 303.88% 928.16% 100.00%
NP 5,342 4,277 -1,864 -127 -425 1,808 -1,340 -
  YoY % 24.90% 329.45% -1,367.72% 70.12% -123.51% 234.93% -
  Horiz. % -398.66% -319.18% 139.10% 9.48% 31.72% -134.93% 100.00%
NP to SH 5,342 4,286 -1,881 -154 -566 1,815 -1,343 -
  YoY % 24.64% 327.86% -1,121.43% 72.79% -131.18% 235.15% -
  Horiz. % -397.77% -319.14% 140.06% 11.47% 42.14% -135.15% 100.00%
Tax Rate 19.63 % 23.08 % - % 150.00 % - % 34.59 % - % -
  YoY % -14.95% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.75% 66.72% 0.00% 433.65% 0.00% 100.00% -
Total Cost 47,708 57,602 45,774 41,522 55,309 39,602 32,846 6.41%
  YoY % -17.18% 25.84% 10.24% -24.93% 39.66% 20.57% -
  Horiz. % 145.25% 175.37% 139.36% 126.41% 168.39% 120.57% 100.00%
Net Worth 53,140 47,996 40,680 42,240 42,735 43,166 41,304 4.28%
  YoY % 10.72% 17.98% -3.69% -1.16% -1.00% 4.51% -
  Horiz. % 128.66% 116.20% 98.49% 102.27% 103.47% 104.51% 100.00%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 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
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 53,140 47,996 40,680 42,240 42,735 43,166 41,304 4.28%
  YoY % 10.72% 17.98% -3.69% -1.16% -1.00% 4.51% -
  Horiz. % 128.66% 116.20% 98.49% 102.27% 103.47% 104.51% 100.00%
NOSH 54,197 54,197 49,405 49,277 49,583 49,277 49,277 1.60%
  YoY % 0.00% 9.70% 0.26% -0.62% 0.62% 0.00% -
  Horiz. % 109.98% 109.98% 100.26% 100.00% 100.62% 100.00% 100.00%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 10.07 % 6.91 % -4.25 % -0.31 % -0.77 % 4.37 % -4.25 % -
  YoY % 45.73% 262.59% -1,270.97% 59.74% -117.62% 202.82% -
  Horiz. % -236.94% -162.59% 100.00% 7.29% 18.12% -102.82% 100.00%
ROE 10.05 % 8.93 % -4.62 % -0.36 % -1.32 % 4.20 % -3.25 % -
  YoY % 12.54% 293.29% -1,183.33% 72.73% -131.43% 229.23% -
  Horiz. % -309.23% -274.77% 142.15% 11.08% 40.62% -129.23% 100.00%
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 97.88 114.17 88.88 84.00 110.69 84.04 63.94 7.35%
  YoY % -14.27% 28.45% 5.81% -24.11% 31.71% 31.44% -
  Horiz. % 153.08% 178.56% 139.01% 131.37% 173.12% 131.44% 100.00%
EPS 9.86 7.91 -3.81 -0.31 -1.14 3.68 -2.73 -
  YoY % 24.65% 307.61% -1,129.03% 72.81% -130.98% 234.80% -
  Horiz. % -361.17% -289.74% 139.56% 11.36% 41.76% -134.80% 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 0.9805 0.8856 0.8234 0.8572 0.8619 0.8760 0.8382 2.65%
  YoY % 10.72% 7.55% -3.94% -0.55% -1.61% 4.51% -
  Horiz. % 116.98% 105.65% 98.23% 102.27% 102.83% 104.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 81.57 95.15 67.52 63.65 84.39 63.67 48.44 9.07%
  YoY % -14.27% 40.92% 6.08% -24.58% 32.54% 31.44% -
  Horiz. % 168.39% 196.43% 139.39% 131.40% 174.22% 131.44% 100.00%
EPS 8.21 6.59 -2.89 -0.24 -0.87 2.79 -2.07 -
  YoY % 24.58% 328.03% -1,104.17% 72.41% -131.18% 234.78% -
  Horiz. % -396.62% -318.36% 139.61% 11.59% 42.03% -134.78% 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 0.8171 0.7380 0.6255 0.6495 0.6571 0.6637 0.6351 4.29%
  YoY % 10.72% 17.99% -3.70% -1.16% -0.99% 4.50% -
  Horiz. % 128.66% 116.20% 98.49% 102.27% 103.46% 104.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.7600 0.6150 0.6400 0.6300 0.6500 0.9000 0.9000 -
P/RPS 0.78 0.54 0.72 0.75 0.59 1.07 1.41 -9.39%
  YoY % 44.44% -25.00% -4.00% 27.12% -44.86% -24.11% -
  Horiz. % 55.32% 38.30% 51.06% 53.19% 41.84% 75.89% 100.00%
P/EPS 7.71 7.78 -16.81 -201.59 -56.94 24.43 -33.02 -
  YoY % -0.90% 146.28% 91.66% -254.04% -333.07% 173.99% -
  Horiz. % -23.35% -23.56% 50.91% 610.51% 172.44% -73.99% 100.00%
EY 12.97 12.86 -5.95 -0.50 -1.76 4.09 -3.03 -
  YoY % 0.86% 316.13% -1,090.00% 71.59% -143.03% 234.98% -
  Horiz. % -428.05% -424.42% 196.37% 16.50% 58.09% -134.98% 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 0.78 0.69 0.78 0.73 0.75 1.03 1.07 -5.13%
  YoY % 13.04% -11.54% 6.85% -2.67% -27.18% -3.74% -
  Horiz. % 72.90% 64.49% 72.90% 68.22% 70.09% 96.26% 100.00%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/10/20 24/10/19 25/10/18 25/10/17 27/10/16 28/10/15 28/10/14 -
Price 1.1400 0.6150 0.6300 0.6300 0.6100 0.7900 0.8350 -
P/RPS 1.16 0.54 0.71 0.75 0.55 0.94 1.31 -2.00%
  YoY % 114.81% -23.94% -5.33% 36.36% -41.49% -28.24% -
  Horiz. % 88.55% 41.22% 54.20% 57.25% 41.98% 71.76% 100.00%
P/EPS 11.57 7.78 -16.55 -201.59 -53.44 21.45 -30.64 -
  YoY % 48.71% 147.01% 91.79% -277.23% -349.14% 170.01% -
  Horiz. % -37.76% -25.39% 54.01% 657.93% 174.41% -70.01% 100.00%
EY 8.65 12.86 -6.04 -0.50 -1.87 4.66 -3.26 -
  YoY % -32.74% 312.91% -1,108.00% 73.26% -140.13% 242.94% -
  Horiz. % -265.34% -394.48% 185.28% 15.34% 57.36% -142.94% 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 1.16 0.69 0.77 0.73 0.71 0.90 1.00 2.50%
  YoY % 68.12% -10.39% 5.48% 2.82% -21.11% -10.00% -
  Horiz. % 116.00% 69.00% 77.00% 73.00% 71.00% 90.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS