Highlights

[AMTEL] YoY TTM Result on 2012-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-May-2012  [#2]
Profit Trend QoQ -     -7.61%    YoY -     -14.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 36,201 33,714 49,613 58,964 61,173 64,963 36,842 -0.29%
  YoY % 7.38% -32.05% -15.86% -3.61% -5.83% 76.33% -
  Horiz. % 98.26% 91.51% 134.66% 160.05% 166.04% 176.33% 100.00%
PBT 1,289 -718 4,926 4,798 4,412 3,762 -8,384 -
  YoY % 279.53% -114.58% 2.67% 8.75% 17.28% 144.87% -
  Horiz. % -15.37% 8.56% -58.75% -57.23% -52.62% -44.87% 100.00%
Tax -610 -207 -1,358 -933 -269 -195 -81 39.98%
  YoY % -194.69% 84.76% -45.55% -246.84% -37.95% -140.74% -
  Horiz. % 753.09% 255.56% 1,676.54% 1,151.85% 332.10% 240.74% 100.00%
NP 679 -925 3,568 3,865 4,143 3,567 -8,465 -
  YoY % 173.41% -125.92% -7.68% -6.71% 16.15% 142.14% -
  Horiz. % -8.02% 10.93% -42.15% -45.66% -48.94% -42.14% 100.00%
NP to SH 676 -948 3,253 3,787 4,413 3,575 -8,142 -
  YoY % 171.31% -129.14% -14.10% -14.19% 23.44% 143.91% -
  Horiz. % -8.30% 11.64% -39.95% -46.51% -54.20% -43.91% 100.00%
Tax Rate 47.32 % - % 27.57 % 19.45 % 6.10 % 5.18 % - % -
  YoY % 0.00% 0.00% 41.75% 218.85% 17.76% 0.00% -
  Horiz. % 913.51% 0.00% 532.24% 375.48% 117.76% 100.00% -
Total Cost 35,522 34,639 46,045 55,099 57,030 61,396 45,307 -3.97%
  YoY % 2.55% -24.77% -16.43% -3.39% -7.11% 35.51% -
  Horiz. % 78.40% 76.45% 101.63% 121.61% 125.87% 135.51% 100.00%
Net Worth 42,191 43,472 46,271 43,033 39,232 34,820 31,379 5.06%
  YoY % -2.95% -6.05% 7.52% 9.69% 12.67% 10.97% -
  Horiz. % 134.46% 138.54% 147.46% 137.14% 125.03% 110.97% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 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
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 42,191 43,472 46,271 43,033 39,232 34,820 31,379 5.06%
  YoY % -2.95% -6.05% 7.52% 9.69% 12.67% 10.97% -
  Horiz. % 134.46% 138.54% 147.46% 137.14% 125.03% 110.97% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,194 49,411 49,642 -0.12%
  YoY % 0.00% 0.00% 0.00% 0.17% -0.44% -0.47% -
  Horiz. % 99.26% 99.26% 99.26% 99.26% 99.10% 99.53% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 1.88 % -2.74 % 7.19 % 6.55 % 6.77 % 5.49 % -22.98 % -
  YoY % 168.61% -138.11% 9.77% -3.25% 23.32% 123.89% -
  Horiz. % -8.18% 11.92% -31.29% -28.50% -29.46% -23.89% 100.00%
ROE 1.60 % -2.18 % 7.03 % 8.80 % 11.25 % 10.27 % -25.95 % -
  YoY % 173.39% -131.01% -20.11% -21.78% 9.54% 139.58% -
  Horiz. % -6.17% 8.40% -27.09% -33.91% -43.35% -39.58% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 73.46 68.42 100.68 119.66 124.35 131.47 74.21 -0.17%
  YoY % 7.37% -32.04% -15.86% -3.77% -5.42% 77.16% -
  Horiz. % 98.99% 92.20% 135.67% 161.25% 167.57% 177.16% 100.00%
EPS 1.37 -1.92 6.60 7.69 8.97 7.24 -16.40 -
  YoY % 171.35% -129.09% -14.17% -14.27% 23.90% 144.15% -
  Horiz. % -8.35% 11.71% -40.24% -46.89% -54.70% -44.15% 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 0.8562 0.8822 0.9390 0.8733 0.7975 0.7047 0.6321 5.19%
  YoY % -2.95% -6.05% 7.52% 9.50% 13.17% 11.49% -
  Horiz. % 135.45% 139.57% 148.55% 138.16% 126.17% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 66.80 62.21 91.54 108.80 112.87 119.86 67.98 -0.29%
  YoY % 7.38% -32.04% -15.86% -3.61% -5.83% 76.32% -
  Horiz. % 98.26% 91.51% 134.66% 160.05% 166.03% 176.32% 100.00%
EPS 1.25 -1.75 6.00 6.99 8.14 6.60 -15.02 -
  YoY % 171.43% -129.17% -14.16% -14.13% 23.33% 143.94% -
  Horiz. % -8.32% 11.65% -39.95% -46.54% -54.19% -43.94% 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 0.7785 0.8021 0.8538 0.7940 0.7239 0.6425 0.5790 5.06%
  YoY % -2.94% -6.06% 7.53% 9.68% 12.67% 10.97% -
  Horiz. % 134.46% 138.53% 147.46% 137.13% 125.03% 110.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.8000 0.7050 0.8950 0.7500 0.6800 0.8400 0.5000 -
P/RPS 1.09 1.03 0.89 0.63 0.55 0.64 0.67 8.44%
  YoY % 5.83% 15.73% 41.27% 14.55% -14.06% -4.48% -
  Horiz. % 162.69% 153.73% 132.84% 94.03% 82.09% 95.52% 100.00%
P/EPS 58.32 -36.65 13.56 9.76 7.58 11.61 -3.05 -
  YoY % 259.13% -370.28% 38.93% 28.76% -34.71% 480.66% -
  Horiz. % -1,912.13% 1,201.64% -444.59% -320.00% -248.52% -380.66% 100.00%
EY 1.71 -2.73 7.38 10.25 13.19 8.61 -32.80 -
  YoY % 162.64% -136.99% -28.00% -22.29% 53.19% 126.25% -
  Horiz. % -5.21% 8.32% -22.50% -31.25% -40.21% -26.25% 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 0.93 0.80 0.95 0.86 0.85 1.19 0.79 2.76%
  YoY % 16.25% -15.79% 10.47% 1.18% -28.57% 50.63% -
  Horiz. % 117.72% 101.27% 120.25% 108.86% 107.59% 150.63% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 - -
Price 0.9000 0.7700 0.7050 0.7500 0.6500 0.8300 0.0000 -
P/RPS 1.23 1.13 0.70 0.63 0.52 0.63 0.00 -
  YoY % 8.85% 61.43% 11.11% 21.15% -17.46% 0.00% -
  Horiz. % 195.24% 179.37% 111.11% 100.00% 82.54% 100.00% -
P/EPS 65.61 -40.02 10.68 9.76 7.25 11.47 0.00 -
  YoY % 263.94% -474.72% 9.43% 34.62% -36.79% 0.00% -
  Horiz. % 572.01% -348.91% 93.11% 85.09% 63.21% 100.00% -
EY 1.52 -2.50 9.36 10.25 13.80 8.72 0.00 -
  YoY % 160.80% -126.71% -8.68% -25.72% 58.26% 0.00% -
  Horiz. % 17.43% -28.67% 107.34% 117.55% 158.26% 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 1.05 0.87 0.75 0.86 0.82 1.18 0.00 -
  YoY % 20.69% 16.00% -12.79% 4.88% -30.51% 0.00% -
  Horiz. % 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers