[AMTEL] QoQ TTM Result on 30-Nov-2010 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
30-Nov-2010 [#4]
Profit Trend
QoQ- -2.56%
YoY- 41.54%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 57,665 61,173 61,345 59,263 63,030 64,963 59,666 -2.24%
PBT 3,753 4,412 4,098 3,808 3,952 3,762 3,262 9.77%
Tax -187 -269 -327 -340 -250 -195 -247 -16.89%
NP 3,566 4,143 3,771 3,468 3,702 3,567 3,015 11.80%
-
NP to SH 3,615 4,413 4,092 3,847 3,948 3,575 3,013 12.87%
-
Tax Rate 4.98% 6.10% 7.98% 8.93% 6.33% 5.18% 7.57% -
Total Cost 54,099 57,030 57,574 55,795 59,328 61,396 56,651 -3.01%
-
Net Worth 40,439 39,232 38,271 37,369 36,651 34,820 33,770 12.72%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 40,439 39,232 38,271 37,369 36,651 34,820 33,770 12.72%
NOSH 49,298 49,194 49,453 49,300 49,282 49,411 49,113 0.25%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 6.18% 6.77% 6.15% 5.85% 5.87% 5.49% 5.05% -
ROE 8.94% 11.25% 10.69% 10.29% 10.77% 10.27% 8.92% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 116.97 124.35 124.05 120.21 127.90 131.47 121.48 -2.48%
EPS 7.33 8.97 8.27 7.80 8.01 7.24 6.13 12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8203 0.7975 0.7739 0.758 0.7437 0.7047 0.6876 12.44%
Adjusted Per Share Value based on latest NOSH - 49,300
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 58.67 62.24 62.41 60.30 64.13 66.10 60.71 -2.24%
EPS 3.68 4.49 4.16 3.91 4.02 3.64 3.07 12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.3992 0.3894 0.3802 0.3729 0.3543 0.3436 12.71%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.62 0.68 0.71 0.78 1.00 0.84 0.84 -
P/RPS 0.53 0.55 0.57 0.65 0.78 0.64 0.69 -16.08%
P/EPS 8.46 7.58 8.58 10.00 12.48 11.61 13.69 -27.38%
EY 11.83 13.19 11.65 10.00 8.01 8.61 7.30 37.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.92 1.03 1.34 1.19 1.22 -26.99%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 27/04/10 -
Price 0.64 0.65 0.675 0.695 0.70 0.83 0.90 -
P/RPS 0.55 0.52 0.54 0.58 0.55 0.63 0.74 -17.90%
P/EPS 8.73 7.25 8.16 8.91 8.74 11.47 14.67 -29.18%
EY 11.46 13.80 12.26 11.23 11.44 8.72 6.82 41.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.87 0.92 0.94 1.18 1.31 -29.15%

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