[AMTEL] QoQ Annualized Quarter Result on 31-May-2022 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
31-May-2022 [#2]
Profit Trend
QoQ- 3.14%
YoY- -34.43%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 70,744 60,501 60,166 61,854 58,128 54,728 50,080 25.97%
PBT 7,868 3,392 3,689 4,936 4,484 5,280 3,836 61.64%
Tax -2,244 -1,363 -1,018 -1,260 -920 -1,730 -1,073 63.75%
NP 5,624 2,029 2,670 3,676 3,564 3,550 2,762 60.85%
-
NP to SH 5,624 2,029 2,670 3,676 3,564 3,550 2,762 60.85%
-
Tax Rate 28.52% 40.18% 27.60% 25.53% 20.52% 32.77% 27.97% -
Total Cost 65,120 58,472 57,496 58,178 54,564 51,178 47,317 23.79%
-
Net Worth 67,713 66,228 67,489 67,341 66,385 65,487 64,004 3.83%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 67,713 66,228 67,489 67,341 66,385 65,487 64,004 3.83%
NOSH 97,622 97,553 97,553 97,553 97,553 97,553 97,553 0.04%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 7.95% 3.35% 4.44% 5.94% 6.13% 6.49% 5.52% -
ROE 8.31% 3.06% 3.96% 5.46% 5.37% 5.42% 4.32% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 74.01 63.32 61.77 63.41 59.59 56.10 51.34 27.69%
EPS 5.88 2.09 2.73 3.76 3.64 3.64 2.83 63.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7084 0.6931 0.6929 0.6903 0.6805 0.6713 0.6561 5.26%
Adjusted Per Share Value based on latest NOSH - 97,553
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 71.98 61.56 61.22 62.93 59.14 55.68 50.95 25.98%
EPS 5.72 2.06 2.72 3.74 3.63 3.61 2.81 60.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6889 0.6738 0.6867 0.6852 0.6754 0.6663 0.6512 3.83%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.845 0.85 0.67 0.57 0.70 0.745 0.72 -
P/RPS 1.14 1.34 1.08 0.90 1.17 1.33 1.40 -12.83%
P/EPS 14.36 40.03 24.44 15.13 19.16 20.47 25.42 -31.73%
EY 6.96 2.50 4.09 6.61 5.22 4.88 3.93 46.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.23 0.97 0.83 1.03 1.11 1.10 5.39%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 19/04/23 30/01/23 26/10/22 27/07/22 27/04/22 28/01/22 27/10/21 -
Price 0.65 0.855 0.83 0.50 0.67 0.70 0.79 -
P/RPS 0.88 1.35 1.34 0.79 1.12 1.25 1.54 -31.20%
P/EPS 11.05 40.27 30.27 13.27 18.34 19.24 27.90 -46.16%
EY 9.05 2.48 3.30 7.54 5.45 5.20 3.58 85.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.23 1.20 0.72 0.98 1.04 1.20 -16.27%

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