[AMTEL] QoQ Annualized Quarter Result on 30-Nov-2020 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
30-Nov-2020 [#4]
Profit Trend
QoQ- 3.02%
YoY- -13.79%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 50,080 63,696 64,844 56,013 47,522 35,836 45,456 6.65%
PBT 3,836 7,250 7,936 6,046 5,460 3,058 5,424 -20.57%
Tax -1,073 -1,644 -1,924 -1,733 -1,273 -832 -1,492 -19.68%
NP 2,762 5,606 6,012 4,313 4,186 2,226 3,932 -20.92%
-
NP to SH 2,762 5,606 6,012 4,313 4,186 2,226 3,932 -20.92%
-
Tax Rate 27.97% 22.68% 24.24% 28.66% 23.32% 27.21% 27.51% -
Total Cost 47,317 58,090 58,832 51,700 43,336 33,610 41,524 9.07%
-
Net Worth 64,004 64,746 63,439 53,040 53,140 51,140 51,004 16.29%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 64,004 64,746 63,439 53,040 53,140 51,140 51,004 16.29%
NOSH 97,553 97,553 97,553 65,036 54,197 54,197 54,197 47.81%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 5.52% 8.80% 9.27% 7.70% 8.81% 6.21% 8.65% -
ROE 4.32% 8.66% 9.48% 8.13% 7.88% 4.35% 7.71% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 51.34 65.29 66.47 100.98 87.68 66.12 83.87 -27.84%
EPS 2.83 5.74 6.16 7.78 7.72 4.10 7.24 -46.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6561 0.6637 0.6503 0.9562 0.9805 0.9436 0.9411 -21.32%
Adjusted Per Share Value based on latest NOSH - 65,036
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 50.95 64.81 65.97 56.99 48.35 36.46 46.25 6.64%
EPS 2.81 5.70 6.12 4.39 4.26 2.26 4.00 -20.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6512 0.6588 0.6455 0.5397 0.5407 0.5203 0.5189 16.29%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.72 0.915 1.87 1.69 0.76 0.50 0.535 -
P/RPS 1.40 1.40 2.81 1.67 0.87 0.76 0.64 68.27%
P/EPS 25.42 15.92 30.34 21.74 9.84 12.17 7.37 127.76%
EY 3.93 6.28 3.30 4.60 10.16 8.21 13.56 -56.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.38 2.88 1.77 0.78 0.53 0.57 54.81%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 27/10/21 25/08/21 21/04/21 29/01/21 28/10/20 28/07/20 18/05/20 -
Price 0.79 0.705 1.33 4.12 1.14 0.73 0.52 -
P/RPS 1.54 1.08 2.00 4.08 1.30 1.10 0.62 83.10%
P/EPS 27.90 12.27 21.58 52.99 14.76 17.77 7.17 146.78%
EY 3.58 8.15 4.63 1.89 6.78 5.63 13.95 -59.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.06 2.05 4.31 1.16 0.77 0.55 67.98%

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