Highlights

[AMTEL] YoY TTM Result on 2019-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 24-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2019
Quarter 31-Aug-2019  [#3]
Profit Trend QoQ -     15.49%    YoY -     327.86%
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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

258  267  596  1342 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.70-0.155 
 AT 0.175+0.005 
 XDL 0.065-0.005 
 ASIABIO-OR 0.01-0.025 
 KNM 0.210.00 
 JAKS-WC 0.31+0.215 
 PARKSON 0.15+0.025 
 JAKS 0.595+0.01 
 DAYA 0.02+0.005 
 SUPERMX-C1I 0.11+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!
PARTNERS & BROKERS