Highlights

[AMTEK] YoY TTM Result on 2012-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     142.26%    YoY -     119.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 34,686 42,151 45,619 47,168 52,294 22,002 7,959 27.79%
  YoY % -17.71% -7.60% -3.28% -9.80% 137.68% 176.44% -
  Horiz. % 435.81% 529.60% 573.17% 592.64% 657.04% 276.44% 100.00%
PBT -4,553 -813 181 925 -543 6,276 -2,916 7.71%
  YoY % -460.02% -549.17% -80.43% 270.35% -108.65% 315.23% -
  Horiz. % 156.14% 27.88% -6.21% -31.72% 18.62% -215.23% 100.00%
Tax -469 -646 -670 -653 -835 2 -175 17.85%
  YoY % 27.40% 3.58% -2.60% 21.80% -41,850.00% 101.14% -
  Horiz. % 268.00% 369.14% 382.86% 373.14% 477.14% -1.14% 100.00%
NP -5,022 -1,459 -489 272 -1,378 6,278 -3,091 8.42%
  YoY % -244.21% -198.36% -279.78% 119.74% -121.95% 303.11% -
  Horiz. % 162.47% 47.20% 15.82% -8.80% 44.58% -203.11% 100.00%
NP to SH -5,123 -1,458 -325 273 -1,377 6,277 -3,065 8.93%
  YoY % -251.37% -348.62% -219.05% 119.83% -121.94% 304.80% -
  Horiz. % 167.15% 47.57% 10.60% -8.91% 44.93% -204.80% 100.00%
Tax Rate - % - % 370.17 % 70.59 % - % -0.03 % - % -
  YoY % 0.00% 0.00% 424.39% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -1,233,900.12% -235,300.00% 0.00% 100.00% -
Total Cost 39,708 43,610 46,108 46,896 53,672 15,724 11,050 23.75%
  YoY % -8.95% -5.42% -1.68% -12.62% 241.34% 42.30% -
  Horiz. % 359.35% 394.66% 417.27% 424.40% 485.72% 142.30% 100.00%
Net Worth 18,999 23,999 25,499 25,522 25,499 27,000 20,789 -1.49%
  YoY % -20.83% -5.88% -0.09% 0.09% -5.56% 29.87% -
  Horiz. % 91.39% 115.44% 122.65% 122.76% 122.65% 129.87% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 18,999 23,999 25,499 25,522 25,499 27,000 20,789 -1.49%
  YoY % -20.83% -5.88% -0.09% 0.09% -5.56% 29.87% -
  Horiz. % 91.39% 115.44% 122.65% 122.76% 122.65% 129.87% 100.00%
NOSH 49,998 49,998 49,998 50,043 49,998 50,000 49,499 0.17%
  YoY % 0.00% 0.00% -0.09% 0.09% -0.00% 1.01% -
  Horiz. % 101.01% 101.01% 101.01% 101.10% 101.01% 101.01% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -14.48 % -3.46 % -1.07 % 0.58 % -2.64 % 28.53 % -38.84 % -15.16%
  YoY % -318.50% -223.36% -284.48% 121.97% -109.25% 173.46% -
  Horiz. % 37.28% 8.91% 2.75% -1.49% 6.80% -73.46% 100.00%
ROE -26.96 % -6.08 % -1.27 % 1.07 % -5.40 % 23.25 % -14.74 % 10.58%
  YoY % -343.42% -378.74% -218.69% 119.81% -123.23% 257.73% -
  Horiz. % 182.90% 41.25% 8.62% -7.26% 36.64% -157.73% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.37 84.30 91.24 94.25 104.59 44.00 16.08 27.58%
  YoY % -17.71% -7.61% -3.19% -9.89% 137.70% 173.63% -
  Horiz. % 431.41% 524.25% 567.41% 586.13% 650.44% 273.63% 100.00%
EPS -10.25 -2.92 -0.65 0.55 -2.75 12.55 -6.19 8.76%
  YoY % -251.03% -349.23% -218.18% 120.00% -121.91% 302.75% -
  Horiz. % 165.59% 47.17% 10.50% -8.89% 44.43% -202.75% 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 0.3800 0.4800 0.5100 0.5100 0.5100 0.5400 0.4200 -1.65%
  YoY % -20.83% -5.88% 0.00% 0.00% -5.56% 28.57% -
  Horiz. % 90.48% 114.29% 121.43% 121.43% 121.43% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.37 84.30 91.24 94.34 104.59 44.01 15.92 27.79%
  YoY % -17.71% -7.61% -3.29% -9.80% 137.65% 176.44% -
  Horiz. % 435.74% 529.52% 573.12% 592.59% 656.97% 276.44% 100.00%
EPS -10.25 -2.92 -0.65 0.55 -2.75 12.55 -6.13 8.94%
  YoY % -251.03% -349.23% -218.18% 120.00% -121.91% 304.73% -
  Horiz. % 167.21% 47.63% 10.60% -8.97% 44.86% -204.73% 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 0.3800 0.4800 0.5100 0.5105 0.5100 0.5400 0.4158 -1.49%
  YoY % -20.83% -5.88% -0.10% 0.10% -5.56% 29.87% -
  Horiz. % 91.39% 115.44% 122.66% 122.78% 122.66% 129.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2650 0.3100 0.2350 0.2000 0.2400 0.1600 0.2000 -
P/RPS 0.38 0.37 0.26 0.21 0.23 0.36 1.24 -17.88%
  YoY % 2.70% 42.31% 23.81% -8.70% -36.11% -70.97% -
  Horiz. % 30.65% 29.84% 20.97% 16.94% 18.55% 29.03% 100.00%
P/EPS -2.59 -10.63 -36.15 36.66 -8.71 1.27 -3.23 -3.61%
  YoY % 75.63% 70.59% -198.61% 520.90% -785.83% 139.32% -
  Horiz. % 80.19% 329.10% 1,119.20% -1,134.98% 269.66% -39.32% 100.00%
EY -38.67 -9.41 -2.77 2.73 -11.48 78.46 -30.96 3.77%
  YoY % -310.95% -239.71% -201.47% 123.78% -114.63% 353.42% -
  Horiz. % 124.90% 30.39% 8.95% -8.82% 37.08% -253.42% 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 0.70 0.65 0.46 0.39 0.47 0.30 0.48 6.49%
  YoY % 7.69% 41.30% 17.95% -17.02% 56.67% -37.50% -
  Horiz. % 145.83% 135.42% 95.83% 81.25% 97.92% 62.50% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 27/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.2500 0.6000 0.2400 0.1600 0.2400 0.2000 0.2500 -
P/RPS 0.36 0.71 0.26 0.17 0.23 0.45 1.55 -21.59%
  YoY % -49.30% 173.08% 52.94% -26.09% -48.89% -70.97% -
  Horiz. % 23.23% 45.81% 16.77% 10.97% 14.84% 29.03% 100.00%
P/EPS -2.44 -20.58 -36.92 29.33 -8.71 1.59 -4.04 -8.06%
  YoY % 88.14% 44.26% -225.88% 436.74% -647.80% 139.36% -
  Horiz. % 60.40% 509.41% 913.86% -725.99% 215.59% -39.36% 100.00%
EY -40.99 -4.86 -2.71 3.41 -11.48 62.77 -24.77 8.75%
  YoY % -743.42% -79.34% -179.47% 129.70% -118.29% 353.41% -
  Horiz. % 165.48% 19.62% 10.94% -13.77% 46.35% -253.41% 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 0.66 1.25 0.47 0.31 0.47 0.37 0.60 1.60%
  YoY % -47.20% 165.96% 51.61% -34.04% 27.03% -38.33% -
  Horiz. % 110.00% 208.33% 78.33% 51.67% 78.33% 61.67% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers