[AMTEL] QoQ Annualized Quarter Result on 31-May-2019 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
31-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
31-May-2019 [#2]
Profit Trend
QoQ- 30.27%
YoY- 357.72%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 45,456 63,170 61,016 61,116 54,556 50,926 46,412 -1.37%
PBT 5,424 6,471 5,225 5,344 4,104 1,731 120 1171.84%
Tax -1,492 -1,468 -1,490 -1,540 -1,184 -695 -706 64.75%
NP 3,932 5,003 3,734 3,804 2,920 1,036 -586 -
-
NP to SH 3,932 5,003 3,734 3,804 2,920 1,071 -552 -
-
Tax Rate 27.51% 22.69% 28.52% 28.82% 28.85% 40.15% 588.33% -
Total Cost 41,524 58,167 57,281 57,312 51,636 49,890 46,998 -7.93%
-
Net Worth 51,004 50,197 47,996 47,097 45,926 41,343 40,680 16.28%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 51,004 50,197 47,996 47,097 45,926 41,343 40,680 16.28%
NOSH 54,197 54,197 54,197 54,197 54,197 54,197 49,777 5.84%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 8.65% 7.92% 6.12% 6.22% 5.35% 2.03% -1.26% -
ROE 7.71% 9.97% 7.78% 8.08% 6.36% 2.59% -1.36% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 83.87 116.56 112.58 112.77 100.66 102.74 93.94 -7.28%
EPS 7.24 9.23 6.89 7.02 5.40 2.16 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9411 0.9262 0.8856 0.869 0.8474 0.8341 0.8234 9.32%
Adjusted Per Share Value based on latest NOSH - 54,197
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 46.25 64.27 62.08 62.18 55.51 51.81 47.22 -1.37%
EPS 4.00 5.09 3.80 3.87 2.97 1.09 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5189 0.5107 0.4883 0.4792 0.4673 0.4206 0.4139 16.28%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.535 0.615 0.615 0.67 0.655 0.655 0.64 -
P/RPS 0.64 0.53 0.55 0.59 0.65 0.64 0.68 -3.96%
P/EPS 7.37 6.66 8.92 9.55 12.16 30.31 -57.28 -
EY 13.56 15.01 11.20 10.48 8.23 3.30 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.69 0.77 0.77 0.79 0.78 -18.88%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 18/05/20 21/01/20 24/10/19 31/07/19 29/04/19 29/01/19 25/10/18 -
Price 0.52 0.615 0.615 0.62 0.655 0.655 0.63 -
P/RPS 0.62 0.53 0.55 0.55 0.65 0.64 0.67 -5.04%
P/EPS 7.17 6.66 8.92 8.83 12.16 30.31 -56.39 -
EY 13.95 15.01 11.20 11.32 8.23 3.30 -1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.69 0.71 0.77 0.79 0.77 -20.11%

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