Highlights

[AMTEL] YoY TTM Result on 2013-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-May-2013  [#2]
Profit Trend QoQ -     -8.29%    YoY -     -14.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 55,096 36,201 33,714 49,613 58,964 61,173 64,963 -2.71%
  YoY % 52.19% 7.38% -32.05% -15.86% -3.61% -5.83% -
  Horiz. % 84.81% 55.73% 51.90% 76.37% 90.77% 94.17% 100.00%
PBT 875 1,289 -718 4,926 4,798 4,412 3,762 -21.56%
  YoY % -32.12% 279.53% -114.58% 2.67% 8.75% 17.28% -
  Horiz. % 23.26% 34.26% -19.09% 130.94% 127.54% 117.28% 100.00%
Tax -441 -610 -207 -1,358 -933 -269 -195 14.55%
  YoY % 27.70% -194.69% 84.76% -45.55% -246.84% -37.95% -
  Horiz. % 226.15% 312.82% 106.15% 696.41% 478.46% 137.95% 100.00%
NP 434 679 -925 3,568 3,865 4,143 3,567 -29.58%
  YoY % -36.08% 173.41% -125.92% -7.68% -6.71% 16.15% -
  Horiz. % 12.17% 19.04% -25.93% 100.03% 108.35% 116.15% 100.00%
NP to SH 492 676 -948 3,253 3,787 4,413 3,575 -28.12%
  YoY % -27.22% 171.31% -129.14% -14.10% -14.19% 23.44% -
  Horiz. % 13.76% 18.91% -26.52% 90.99% 105.93% 123.44% 100.00%
Tax Rate 50.40 % 47.32 % - % 27.57 % 19.45 % 6.10 % 5.18 % 46.06%
  YoY % 6.51% 0.00% 0.00% 41.75% 218.85% 17.76% -
  Horiz. % 972.97% 913.51% 0.00% 532.24% 375.48% 117.76% 100.00%
Total Cost 54,662 35,522 34,639 46,045 55,099 57,030 61,396 -1.92%
  YoY % 53.88% 2.55% -24.77% -16.43% -3.39% -7.11% -
  Horiz. % 89.03% 57.86% 56.42% 75.00% 89.74% 92.89% 100.00%
Net Worth 42,507 42,191 43,472 46,271 43,033 39,232 34,820 3.38%
  YoY % 0.75% -2.95% -6.05% 7.52% 9.69% 12.67% -
  Horiz. % 122.08% 121.17% 124.85% 132.88% 123.59% 112.67% 100.00%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 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
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 42,507 42,191 43,472 46,271 43,033 39,232 34,820 3.38%
  YoY % 0.75% -2.95% -6.05% 7.52% 9.69% 12.67% -
  Horiz. % 122.08% 121.17% 124.85% 132.88% 123.59% 112.67% 100.00%
NOSH 49,215 49,277 49,277 49,277 49,277 49,194 49,411 -0.07%
  YoY % -0.12% 0.00% 0.00% 0.00% 0.17% -0.44% -
  Horiz. % 99.60% 99.73% 99.73% 99.73% 99.73% 99.56% 100.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 0.79 % 1.88 % -2.74 % 7.19 % 6.55 % 6.77 % 5.49 % -27.59%
  YoY % -57.98% 168.61% -138.11% 9.77% -3.25% 23.32% -
  Horiz. % 14.39% 34.24% -49.91% 130.97% 119.31% 123.32% 100.00%
ROE 1.16 % 1.60 % -2.18 % 7.03 % 8.80 % 11.25 % 10.27 % -30.45%
  YoY % -27.50% 173.39% -131.01% -20.11% -21.78% 9.54% -
  Horiz. % 11.30% 15.58% -21.23% 68.45% 85.69% 109.54% 100.00%
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 111.95 73.46 68.42 100.68 119.66 124.35 131.47 -2.64%
  YoY % 52.40% 7.37% -32.04% -15.86% -3.77% -5.42% -
  Horiz. % 85.15% 55.88% 52.04% 76.58% 91.02% 94.58% 100.00%
EPS 1.00 1.37 -1.92 6.60 7.69 8.97 7.24 -28.08%
  YoY % -27.01% 171.35% -129.09% -14.17% -14.27% 23.90% -
  Horiz. % 13.81% 18.92% -26.52% 91.16% 106.22% 123.90% 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 0.8637 0.8562 0.8822 0.9390 0.8733 0.7975 0.7047 3.45%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.50% 13.17% -
  Horiz. % 122.56% 121.50% 125.19% 133.25% 123.93% 113.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 101.66 66.80 62.21 91.54 108.80 112.87 119.86 -2.71%
  YoY % 52.19% 7.38% -32.04% -15.86% -3.61% -5.83% -
  Horiz. % 84.82% 55.73% 51.90% 76.37% 90.77% 94.17% 100.00%
EPS 0.91 1.25 -1.75 6.00 6.99 8.14 6.60 -28.10%
  YoY % -27.20% 171.43% -129.17% -14.16% -14.13% 23.33% -
  Horiz. % 13.79% 18.94% -26.52% 90.91% 105.91% 123.33% 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 0.7843 0.7785 0.8021 0.8538 0.7940 0.7239 0.6425 3.38%
  YoY % 0.75% -2.94% -6.06% 7.53% 9.68% 12.67% -
  Horiz. % 122.07% 121.17% 124.84% 132.89% 123.58% 112.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.6900 0.8000 0.7050 0.8950 0.7500 0.6800 0.8400 -
P/RPS 0.62 1.09 1.03 0.89 0.63 0.55 0.64 -0.53%
  YoY % -43.12% 5.83% 15.73% 41.27% 14.55% -14.06% -
  Horiz. % 96.88% 170.31% 160.94% 139.06% 98.44% 85.94% 100.00%
P/EPS 69.02 58.32 -36.65 13.56 9.76 7.58 11.61 34.56%
  YoY % 18.35% 259.13% -370.28% 38.93% 28.76% -34.71% -
  Horiz. % 594.49% 502.33% -315.68% 116.80% 84.07% 65.29% 100.00%
EY 1.45 1.71 -2.73 7.38 10.25 13.19 8.61 -25.67%
  YoY % -15.20% 162.64% -136.99% -28.00% -22.29% 53.19% -
  Horiz. % 16.84% 19.86% -31.71% 85.71% 119.05% 153.19% 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 0.80 0.93 0.80 0.95 0.86 0.85 1.19 -6.40%
  YoY % -13.98% 16.25% -15.79% 10.47% 1.18% -28.57% -
  Horiz. % 67.23% 78.15% 67.23% 79.83% 72.27% 71.43% 100.00%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 -
Price 0.7500 0.9000 0.7700 0.7050 0.7500 0.6500 0.8300 -
P/RPS 0.67 1.23 1.13 0.70 0.63 0.52 0.63 1.03%
  YoY % -45.53% 8.85% 61.43% 11.11% 21.15% -17.46% -
  Horiz. % 106.35% 195.24% 179.37% 111.11% 100.00% 82.54% 100.00%
P/EPS 75.02 65.61 -40.02 10.68 9.76 7.25 11.47 36.71%
  YoY % 14.34% 263.94% -474.72% 9.43% 34.62% -36.79% -
  Horiz. % 654.05% 572.01% -348.91% 93.11% 85.09% 63.21% 100.00%
EY 1.33 1.52 -2.50 9.36 10.25 13.80 8.72 -26.88%
  YoY % -12.50% 160.80% -126.71% -8.68% -25.72% 58.26% -
  Horiz. % 15.25% 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 0.87 1.05 0.87 0.75 0.86 0.82 1.18 -4.95%
  YoY % -17.14% 20.69% 16.00% -12.79% 4.88% -30.51% -
  Horiz. % 73.73% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers