[AMTEL] QoQ TTM Result on 31-Aug-2020 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
31-Aug-2020 [#3]
Profit Trend
QoQ- 26.77%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 69,943 60,860 56,013 53,050 50,530 60,895 63,170 7.01%
PBT 8,142 6,674 6,046 6,647 5,328 6,801 6,471 16.53%
Tax -2,139 -1,841 -1,733 -1,305 -1,114 -1,545 -1,468 28.49%
NP 6,003 4,833 4,313 5,342 4,214 5,256 5,003 12.90%
-
NP to SH 6,003 4,833 4,313 5,342 4,214 5,256 5,003 12.90%
-
Tax Rate 26.27% 27.58% 28.66% 19.63% 20.91% 22.72% 22.69% -
Total Cost 63,940 56,027 51,700 47,708 46,316 55,639 58,167 6.50%
-
Net Worth 64,746 63,439 53,040 53,140 51,140 51,004 50,197 18.47%
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 64,746 63,439 53,040 53,140 51,140 51,004 50,197 18.47%
NOSH 97,553 97,553 65,036 54,197 54,197 54,197 54,197 47.91%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin 8.58% 7.94% 7.70% 10.07% 8.34% 8.63% 7.92% -
ROE 9.27% 7.62% 8.13% 10.05% 8.24% 10.30% 9.97% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 71.70 62.39 100.98 97.88 93.23 112.36 116.56 -27.64%
EPS 6.15 4.95 7.78 9.86 7.78 9.70 9.23 -23.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6637 0.6503 0.9562 0.9805 0.9436 0.9411 0.9262 -19.90%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 71.16 61.92 56.99 53.98 51.41 61.96 64.27 7.01%
EPS 6.11 4.92 4.39 5.44 4.29 5.35 5.09 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6588 0.6455 0.5397 0.5407 0.5203 0.5189 0.5107 18.48%
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 0.915 1.87 1.69 0.76 0.50 0.535 0.615 -
P/RPS 1.28 3.00 1.67 0.78 0.54 0.48 0.53 79.91%
P/EPS 14.87 37.75 21.74 7.71 6.43 5.52 6.66 70.74%
EY 6.73 2.65 4.60 12.97 15.55 18.13 15.01 -41.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.88 1.77 0.78 0.53 0.57 0.66 63.44%
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 25/08/21 21/04/21 29/01/21 28/10/20 28/07/20 18/05/20 21/01/20 -
Price 0.705 1.33 4.12 1.14 0.73 0.52 0.615 -
P/RPS 0.98 2.13 4.08 1.16 0.78 0.46 0.53 50.59%
P/EPS 11.46 26.85 52.99 11.57 9.39 5.36 6.66 43.54%
EY 8.73 3.72 1.89 8.65 10.65 18.65 15.01 -30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.05 4.31 1.16 0.77 0.55 0.66 37.10%

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