[AMTEL] QoQ TTM Result on 30-Nov-2021 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
30-Nov-2021 [#4]
Profit Trend
QoQ- 9.4%
YoY- -17.69%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 62,293 53,807 53,049 54,728 57,931 69,943 60,860 1.55%
PBT 5,170 4,123 4,417 5,280 4,828 8,142 6,674 -15.61%
Tax -1,689 -1,538 -1,479 -1,730 -1,583 -2,139 -1,841 -5.56%
NP 3,481 2,585 2,938 3,550 3,245 6,003 4,833 -19.60%
-
NP to SH 3,481 2,585 2,938 3,550 3,245 6,003 4,833 -19.60%
-
Tax Rate 32.67% 37.30% 33.48% 32.77% 32.79% 26.27% 27.58% -
Total Cost 58,812 51,222 50,111 51,178 54,686 63,940 56,027 3.27%
-
Net Worth 67,489 67,341 66,385 65,487 64,004 64,746 63,439 4.20%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 67,489 67,341 66,385 65,487 64,004 64,746 63,439 4.20%
NOSH 97,553 97,553 97,553 97,553 97,553 97,553 97,553 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 5.59% 4.80% 5.54% 6.49% 5.60% 8.58% 7.94% -
ROE 5.16% 3.84% 4.43% 5.42% 5.07% 9.27% 7.62% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 63.95 55.16 54.38 56.10 59.38 71.70 62.39 1.65%
EPS 3.57 2.65 3.01 3.64 3.33 6.15 4.95 -19.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6929 0.6903 0.6805 0.6713 0.6561 0.6637 0.6503 4.30%
Adjusted Per Share Value based on latest NOSH - 97,553
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 63.38 54.75 53.97 55.68 58.94 71.16 61.92 1.56%
EPS 3.54 2.63 2.99 3.61 3.30 6.11 4.92 -19.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6867 0.6852 0.6754 0.6663 0.6512 0.6588 0.6455 4.19%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.67 0.57 0.70 0.745 0.72 0.915 1.87 -
P/RPS 1.05 1.03 1.29 1.33 1.21 1.28 3.00 -50.24%
P/EPS 18.75 21.51 23.24 20.47 21.65 14.87 37.75 -37.20%
EY 5.33 4.65 4.30 4.88 4.62 6.73 2.65 59.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.83 1.03 1.11 1.10 1.38 2.88 -51.49%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 26/10/22 27/07/22 27/04/22 28/01/22 27/10/21 25/08/21 21/04/21 -
Price 0.83 0.50 0.67 0.70 0.79 0.705 1.33 -
P/RPS 1.30 0.91 1.23 1.25 1.33 0.98 2.13 -27.98%
P/EPS 23.22 18.87 22.25 19.24 23.75 11.46 26.85 -9.20%
EY 4.31 5.30 4.50 5.20 4.21 8.73 3.72 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.72 0.98 1.04 1.20 1.06 2.05 -29.95%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment