[AMTEL] QoQ Annualized Quarter Result on 31-Aug-2012 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 3.95%
YoY- 4.15%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 43,864 45,976 55,566 55,124 55,770 60,984 61,414 -20.08%
PBT 3,312 3,872 5,651 4,708 4,762 6,048 4,289 -15.81%
Tax -874 -1,476 -1,294 -498 -746 -1,548 -607 27.48%
NP 2,438 2,396 4,357 4,209 4,016 4,500 3,682 -24.01%
-
NP to SH 2,160 2,100 4,122 4,052 3,898 4,400 3,632 -29.25%
-
Tax Rate 26.39% 38.12% 22.90% 10.58% 15.67% 25.60% 14.15% -
Total Cost 41,426 43,580 51,209 50,914 51,754 56,484 57,732 -19.83%
-
Net Worth 46,271 45,719 45,191 44,112 43,033 42,235 41,138 8.14%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 46,271 45,719 45,191 44,112 43,033 42,235 41,138 8.14%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,278 -0.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 5.56% 5.21% 7.84% 7.64% 7.20% 7.38% 6.00% -
ROE 4.67% 4.59% 9.12% 9.19% 9.06% 10.42% 8.83% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 89.02 93.30 112.76 111.87 113.18 123.76 124.63 -20.07%
EPS 4.38 4.28 8.36 8.23 7.92 8.92 7.37 -29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 0.9278 0.9171 0.8952 0.8733 0.8571 0.8348 8.14%
Adjusted Per Share Value based on latest NOSH - 49,277
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 44.63 46.78 56.54 56.09 56.74 62.05 62.49 -20.08%
EPS 2.20 2.14 4.19 4.12 3.97 4.48 3.70 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4652 0.4598 0.4488 0.4378 0.4297 0.4186 8.14%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.895 0.71 0.70 0.69 0.75 0.80 0.80 -
P/RPS 1.01 0.76 0.62 0.62 0.66 0.65 0.64 35.51%
P/EPS 20.42 16.66 8.37 8.39 9.48 8.96 10.85 52.37%
EY 4.90 6.00 11.95 11.92 10.55 11.16 9.21 -34.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.77 0.76 0.77 0.86 0.93 0.96 -0.69%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 29/04/13 23/01/13 29/10/12 25/07/12 25/04/12 18/01/12 -
Price 0.705 0.735 0.73 0.68 0.75 0.76 0.83 -
P/RPS 0.79 0.79 0.65 0.61 0.66 0.61 0.67 11.59%
P/EPS 16.08 17.25 8.73 8.27 9.48 8.51 11.26 26.78%
EY 6.22 5.80 11.46 12.09 10.55 11.75 8.88 -21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.80 0.76 0.86 0.89 0.99 -16.88%

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