[AMTEL] QoQ TTM Result on 31-Aug-2010 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- 10.43%
YoY- 267.43%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 61,173 61,345 59,263 63,030 64,963 59,666 55,526 6.67%
PBT 4,412 4,098 3,808 3,952 3,762 3,262 3,045 28.07%
Tax -269 -327 -340 -250 -195 -247 -272 -0.73%
NP 4,143 3,771 3,468 3,702 3,567 3,015 2,773 30.72%
-
NP to SH 4,413 4,092 3,847 3,948 3,575 3,013 2,718 38.18%
-
Tax Rate 6.10% 7.98% 8.93% 6.33% 5.18% 7.57% 8.93% -
Total Cost 57,030 57,574 55,795 59,328 61,396 56,651 52,753 5.33%
-
Net Worth 39,232 38,271 37,369 36,651 34,820 33,770 33,584 10.92%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 39,232 38,271 37,369 36,651 34,820 33,770 33,584 10.92%
NOSH 49,194 49,453 49,300 49,282 49,411 49,113 49,403 -0.28%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 6.77% 6.15% 5.85% 5.87% 5.49% 5.05% 4.99% -
ROE 11.25% 10.69% 10.29% 10.77% 10.27% 8.92% 8.09% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 124.35 124.05 120.21 127.90 131.47 121.48 112.39 6.98%
EPS 8.97 8.27 7.80 8.01 7.24 6.13 5.50 38.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7975 0.7739 0.758 0.7437 0.7047 0.6876 0.6798 11.24%
Adjusted Per Share Value based on latest NOSH - 49,282
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 62.24 62.41 60.30 64.13 66.10 60.71 56.49 6.68%
EPS 4.49 4.16 3.91 4.02 3.64 3.07 2.77 38.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3992 0.3894 0.3802 0.3729 0.3543 0.3436 0.3417 10.93%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.68 0.71 0.78 1.00 0.84 0.84 0.53 -
P/RPS 0.55 0.57 0.65 0.78 0.64 0.69 0.47 11.05%
P/EPS 7.58 8.58 10.00 12.48 11.61 13.69 9.63 -14.76%
EY 13.19 11.65 10.00 8.01 8.61 7.30 10.38 17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 1.03 1.34 1.19 1.22 0.78 5.90%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 27/04/10 25/01/10 -
Price 0.65 0.675 0.695 0.70 0.83 0.90 0.94 -
P/RPS 0.52 0.54 0.58 0.55 0.63 0.74 0.84 -27.38%
P/EPS 7.25 8.16 8.91 8.74 11.47 14.67 17.09 -43.57%
EY 13.80 12.26 11.23 11.44 8.72 6.82 5.85 77.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.92 0.94 1.18 1.31 1.38 -29.34%

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