[AMTEL] QoQ Annualized Quarter Result on 31-May-2021 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-May-2021 [#2]
Profit Trend
QoQ- -6.75%
YoY- 151.84%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 58,128 54,728 50,080 63,696 64,844 56,013 47,522 14.41%
PBT 4,484 5,280 3,836 7,250 7,936 6,046 5,460 -12.33%
Tax -920 -1,730 -1,073 -1,644 -1,924 -1,733 -1,273 -19.51%
NP 3,564 3,550 2,762 5,606 6,012 4,313 4,186 -10.19%
-
NP to SH 3,564 3,550 2,762 5,606 6,012 4,313 4,186 -10.19%
-
Tax Rate 20.52% 32.77% 27.97% 22.68% 24.24% 28.66% 23.32% -
Total Cost 54,564 51,178 47,317 58,090 58,832 51,700 43,336 16.65%
-
Net Worth 66,385 65,487 64,004 64,746 63,439 53,040 53,140 16.04%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 66,385 65,487 64,004 64,746 63,439 53,040 53,140 16.04%
NOSH 97,553 97,553 97,553 97,553 97,553 65,036 54,197 48.13%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 6.13% 6.49% 5.52% 8.80% 9.27% 7.70% 8.81% -
ROE 5.37% 5.42% 4.32% 8.66% 9.48% 8.13% 7.88% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 59.59 56.10 51.34 65.29 66.47 100.98 87.68 -22.75%
EPS 3.64 3.64 2.83 5.74 6.16 7.78 7.72 -39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6805 0.6713 0.6561 0.6637 0.6503 0.9562 0.9805 -21.66%
Adjusted Per Share Value based on latest NOSH - 97,553
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 59.14 55.68 50.95 64.81 65.97 56.99 48.35 14.41%
EPS 3.63 3.61 2.81 5.70 6.12 4.39 4.26 -10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6754 0.6663 0.6512 0.6588 0.6455 0.5397 0.5407 16.03%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.70 0.745 0.72 0.915 1.87 1.69 0.76 -
P/RPS 1.17 1.33 1.40 1.40 2.81 1.67 0.87 21.90%
P/EPS 19.16 20.47 25.42 15.92 30.34 21.74 9.84 56.12%
EY 5.22 4.88 3.93 6.28 3.30 4.60 10.16 -35.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.11 1.10 1.38 2.88 1.77 0.78 20.42%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 27/04/22 28/01/22 27/10/21 25/08/21 21/04/21 29/01/21 28/10/20 -
Price 0.67 0.70 0.79 0.705 1.33 4.12 1.14 -
P/RPS 1.12 1.25 1.54 1.08 2.00 4.08 1.30 -9.48%
P/EPS 18.34 19.24 27.90 12.27 21.58 52.99 14.76 15.62%
EY 5.45 5.20 3.58 8.15 4.63 1.89 6.78 -13.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.04 1.20 1.06 2.05 4.31 1.16 -10.66%

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