[AMTEL] QoQ TTM Result on 28-Feb-2011 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
28-Feb-2011 [#1]
Profit Trend
QoQ- 6.37%
YoY- 35.81%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 61,414 57,665 61,173 61,345 59,263 63,030 64,963 -3.67%
PBT 4,289 3,753 4,412 4,098 3,808 3,952 3,762 9.12%
Tax -607 -187 -269 -327 -340 -250 -195 113.04%
NP 3,682 3,566 4,143 3,771 3,468 3,702 3,567 2.13%
-
NP to SH 3,632 3,615 4,413 4,092 3,847 3,948 3,575 1.05%
-
Tax Rate 14.15% 4.98% 6.10% 7.98% 8.93% 6.33% 5.18% -
Total Cost 57,732 54,099 57,030 57,574 55,795 59,328 61,396 -4.01%
-
Net Worth 41,088 40,439 39,232 38,271 37,369 36,651 34,820 11.65%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 41,088 40,439 39,232 38,271 37,369 36,651 34,820 11.65%
NOSH 49,230 49,298 49,194 49,453 49,300 49,282 49,411 -0.24%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 6.00% 6.18% 6.77% 6.15% 5.85% 5.87% 5.49% -
ROE 8.84% 8.94% 11.25% 10.69% 10.29% 10.77% 10.27% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 124.75 116.97 124.35 124.05 120.21 127.90 131.47 -3.43%
EPS 7.38 7.33 8.97 8.27 7.80 8.01 7.24 1.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8346 0.8203 0.7975 0.7739 0.758 0.7437 0.7047 11.92%
Adjusted Per Share Value based on latest NOSH - 49,453
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 62.49 58.67 62.24 62.41 60.30 64.13 66.10 -3.67%
EPS 3.70 3.68 4.49 4.16 3.91 4.02 3.64 1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.418 0.4114 0.3992 0.3894 0.3802 0.3729 0.3543 11.64%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.80 0.62 0.68 0.71 0.78 1.00 0.84 -
P/RPS 0.64 0.53 0.55 0.57 0.65 0.78 0.64 0.00%
P/EPS 10.84 8.46 7.58 8.58 10.00 12.48 11.61 -4.46%
EY 9.22 11.83 13.19 11.65 10.00 8.01 8.61 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.76 0.85 0.92 1.03 1.34 1.19 -13.32%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 -
Price 0.83 0.64 0.65 0.675 0.695 0.70 0.83 -
P/RPS 0.67 0.55 0.52 0.54 0.58 0.55 0.63 4.18%
P/EPS 11.25 8.73 7.25 8.16 8.91 8.74 11.47 -1.28%
EY 8.89 11.46 13.80 12.26 11.23 11.44 8.72 1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.82 0.87 0.92 0.94 1.18 -11.03%

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