[AMTEL] QoQ Annualized Quarter Result on 29-Feb-2020 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
29-Feb-2020 [#1]
Profit Trend
QoQ- -21.41%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 56,013 47,522 35,836 45,456 63,170 61,016 61,116 -5.63%
PBT 6,046 5,460 3,058 5,424 6,471 5,225 5,344 8.55%
Tax -1,733 -1,273 -832 -1,492 -1,468 -1,490 -1,540 8.16%
NP 4,313 4,186 2,226 3,932 5,003 3,734 3,804 8.70%
-
NP to SH 4,313 4,186 2,226 3,932 5,003 3,734 3,804 8.70%
-
Tax Rate 28.66% 23.32% 27.21% 27.51% 22.69% 28.52% 28.82% -
Total Cost 51,700 43,336 33,610 41,524 58,167 57,281 57,312 -6.62%
-
Net Worth 53,040 53,140 51,140 51,004 50,197 47,996 47,097 8.22%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 53,040 53,140 51,140 51,004 50,197 47,996 47,097 8.22%
NOSH 65,036 54,197 54,197 54,197 54,197 54,197 54,197 12.88%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 7.70% 8.81% 6.21% 8.65% 7.92% 6.12% 6.22% -
ROE 8.13% 7.88% 4.35% 7.71% 9.97% 7.78% 8.08% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 100.98 87.68 66.12 83.87 116.56 112.58 112.77 -7.07%
EPS 7.78 7.72 4.10 7.24 9.23 6.89 7.02 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9562 0.9805 0.9436 0.9411 0.9262 0.8856 0.869 6.56%
Adjusted Per Share Value based on latest NOSH - 54,197
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 56.99 48.35 36.46 46.25 64.27 62.08 62.18 -5.62%
EPS 4.39 4.26 2.26 4.00 5.09 3.80 3.87 8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5397 0.5407 0.5203 0.5189 0.5107 0.4883 0.4792 8.22%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 1.69 0.76 0.50 0.535 0.615 0.615 0.67 -
P/RPS 1.67 0.87 0.76 0.64 0.53 0.55 0.59 99.71%
P/EPS 21.74 9.84 12.17 7.37 6.66 8.92 9.55 72.79%
EY 4.60 10.16 8.21 13.56 15.01 11.20 10.48 -42.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.78 0.53 0.57 0.66 0.69 0.77 73.91%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 29/01/21 28/10/20 28/07/20 18/05/20 21/01/20 24/10/19 31/07/19 -
Price 4.12 1.14 0.73 0.52 0.615 0.615 0.62 -
P/RPS 4.08 1.30 1.10 0.62 0.53 0.55 0.55 278.97%
P/EPS 52.99 14.76 17.77 7.17 6.66 8.92 8.83 229.15%
EY 1.89 6.78 5.63 13.95 15.01 11.20 11.32 -69.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.31 1.16 0.77 0.55 0.66 0.69 0.71 231.68%

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