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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 61,879 43,910 41,395 54,884 41,410 31,506 45,862 5.12%
  YoY % 40.92% 6.08% -24.58% 32.54% 31.44% -31.30% -
  Horiz. % 134.92% 95.74% 90.26% 119.67% 90.29% 68.70% 100.00%
PBT 5,560 -1,493 254 -112 2,764 -1,237 4,106 5.18%
  YoY % 472.40% -687.80% 326.79% -104.05% 323.44% -130.13% -
  Horiz. % 135.41% -36.36% 6.19% -2.73% 67.32% -30.13% 100.00%
Tax -1,283 -371 -381 -313 -956 -103 -1,498 -2.55%
  YoY % -245.82% 2.62% -21.73% 67.26% -828.16% 93.12% -
  Horiz. % 85.65% 24.77% 25.43% 20.89% 63.82% 6.88% 100.00%
NP 4,277 -1,864 -127 -425 1,808 -1,340 2,608 8.59%
  YoY % 329.45% -1,367.72% 70.12% -123.51% 234.93% -151.38% -
  Horiz. % 164.00% -71.47% -4.87% -16.30% 69.33% -51.38% 100.00%
NP to SH 4,286 -1,881 -154 -566 1,815 -1,343 2,358 10.47%
  YoY % 327.86% -1,121.43% 72.79% -131.18% 235.15% -156.96% -
  Horiz. % 181.76% -79.77% -6.53% -24.00% 76.97% -56.96% 100.00%
Tax Rate 23.08 % - % 150.00 % - % 34.59 % - % 36.48 % -7.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.27% 0.00% 411.18% 0.00% 94.82% 0.00% 100.00%
Total Cost 57,602 45,774 41,522 55,309 39,602 32,846 43,254 4.89%
  YoY % 25.84% 10.24% -24.93% 39.66% 20.57% -24.06% -
  Horiz. % 133.17% 105.83% 96.00% 127.87% 91.56% 75.94% 100.00%
Net Worth 47,996 40,680 42,240 42,735 43,166 41,304 44,600 1.23%
  YoY % 17.98% -3.69% -1.16% -1.00% 4.51% -7.39% -
  Horiz. % 107.61% 91.21% 94.71% 95.82% 96.78% 92.61% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 47,996 40,680 42,240 42,735 43,166 41,304 44,600 1.23%
  YoY % 17.98% -3.69% -1.16% -1.00% 4.51% -7.39% -
  Horiz. % 107.61% 91.21% 94.71% 95.82% 96.78% 92.61% 100.00%
NOSH 54,197 49,405 49,277 49,583 49,277 49,277 49,277 1.60%
  YoY % 9.70% 0.26% -0.62% 0.62% 0.00% 0.00% -
  Horiz. % 109.98% 100.26% 100.00% 100.62% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 6.91 % -4.25 % -0.31 % -0.77 % 4.37 % -4.25 % 5.69 % 3.29%
  YoY % 262.59% -1,270.97% 59.74% -117.62% 202.82% -174.69% -
  Horiz. % 121.44% -74.69% -5.45% -13.53% 76.80% -74.69% 100.00%
ROE 8.93 % -4.62 % -0.36 % -1.32 % 4.20 % -3.25 % 5.29 % 9.11%
  YoY % 293.29% -1,183.33% 72.73% -131.43% 229.23% -161.44% -
  Horiz. % 168.81% -87.33% -6.81% -24.95% 79.40% -61.44% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 114.17 88.88 84.00 110.69 84.04 63.94 93.07 3.46%
  YoY % 28.45% 5.81% -24.11% 31.71% 31.44% -31.30% -
  Horiz. % 122.67% 95.50% 90.25% 118.93% 90.30% 68.70% 100.00%
EPS 7.91 -3.81 -0.31 -1.14 3.68 -2.73 4.79 8.72%
  YoY % 307.61% -1,129.03% 72.81% -130.98% 234.80% -156.99% -
  Horiz. % 165.14% -79.54% -6.47% -23.80% 76.83% -56.99% 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 0.8856 0.8234 0.8572 0.8619 0.8760 0.8382 0.9051 -0.36%
  YoY % 7.55% -3.94% -0.55% -1.61% 4.51% -7.39% -
  Horiz. % 97.85% 90.97% 94.71% 95.23% 96.78% 92.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 114.17 81.02 76.38 101.27 76.41 58.13 84.62 5.12%
  YoY % 40.92% 6.07% -24.58% 32.53% 31.45% -31.30% -
  Horiz. % 134.92% 95.75% 90.26% 119.68% 90.30% 68.70% 100.00%
EPS 7.91 -3.47 -0.28 -1.04 3.35 -2.48 4.35 10.47%
  YoY % 327.95% -1,139.29% 73.08% -131.04% 235.08% -157.01% -
  Horiz. % 181.84% -79.77% -6.44% -23.91% 77.01% -57.01% 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 0.8856 0.7506 0.7794 0.7885 0.7965 0.7621 0.8229 1.23%
  YoY % 17.99% -3.70% -1.15% -1.00% 4.51% -7.39% -
  Horiz. % 107.62% 91.21% 94.71% 95.82% 96.79% 92.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.6150 0.6400 0.6300 0.6500 0.9000 0.9000 0.7500 -
P/RPS 0.54 0.72 0.75 0.59 1.07 1.41 0.81 -6.53%
  YoY % -25.00% -4.00% 27.12% -44.86% -24.11% 74.07% -
  Horiz. % 66.67% 88.89% 92.59% 72.84% 132.10% 174.07% 100.00%
P/EPS 7.78 -16.81 -201.59 -56.94 24.43 -33.02 15.67 -11.01%
  YoY % 146.28% 91.66% -254.04% -333.07% 173.99% -310.72% -
  Horiz. % 49.65% -107.28% -1,286.47% -363.37% 155.90% -210.72% 100.00%
EY 12.86 -5.95 -0.50 -1.76 4.09 -3.03 6.38 12.39%
  YoY % 316.13% -1,090.00% 71.59% -143.03% 234.98% -147.49% -
  Horiz. % 201.57% -93.26% -7.84% -27.59% 64.11% -47.49% 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 0.69 0.78 0.73 0.75 1.03 1.07 0.83 -3.03%
  YoY % -11.54% 6.85% -2.67% -27.18% -3.74% 28.92% -
  Horiz. % 83.13% 93.98% 87.95% 90.36% 124.10% 128.92% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 24/10/19 25/10/18 25/10/17 27/10/16 28/10/15 28/10/14 31/10/13 -
Price 0.6150 0.6300 0.6300 0.6100 0.7900 0.8350 0.6200 -
P/RPS 0.54 0.71 0.75 0.55 0.94 1.31 0.67 -3.53%
  YoY % -23.94% -5.33% 36.36% -41.49% -28.24% 95.52% -
  Horiz. % 80.60% 105.97% 111.94% 82.09% 140.30% 195.52% 100.00%
P/EPS 7.78 -16.55 -201.59 -53.44 21.45 -30.64 12.96 -8.15%
  YoY % 147.01% 91.79% -277.23% -349.14% 170.01% -336.42% -
  Horiz. % 60.03% -127.70% -1,555.48% -412.35% 165.51% -236.42% 100.00%
EY 12.86 -6.04 -0.50 -1.87 4.66 -3.26 7.72 8.87%
  YoY % 312.91% -1,108.00% 73.26% -140.13% 242.94% -142.23% -
  Horiz. % 166.58% -78.24% -6.48% -24.22% 60.36% -42.23% 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 0.69 0.77 0.73 0.71 0.90 1.00 0.69 -
  YoY % -10.39% 5.48% 2.82% -21.11% -10.00% 44.93% -
  Horiz. % 100.00% 111.59% 105.80% 102.90% 130.43% 144.93% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers