[AMTEL] QoQ TTM Result on 31-Aug-2021 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-Aug-2021 [#3]
Profit Trend
QoQ- -45.94%
YoY- -39.25%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 53,807 53,049 54,728 57,931 69,943 60,860 56,013 -2.64%
PBT 4,123 4,417 5,280 4,828 8,142 6,674 6,046 -22.54%
Tax -1,538 -1,479 -1,730 -1,583 -2,139 -1,841 -1,733 -7.65%
NP 2,585 2,938 3,550 3,245 6,003 4,833 4,313 -28.93%
-
NP to SH 2,585 2,938 3,550 3,245 6,003 4,833 4,313 -28.93%
-
Tax Rate 37.30% 33.48% 32.77% 32.79% 26.27% 27.58% 28.66% -
Total Cost 51,222 50,111 51,178 54,686 63,940 56,027 51,700 -0.61%
-
Net Worth 67,341 66,385 65,487 64,004 64,746 63,439 53,040 17.26%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 67,341 66,385 65,487 64,004 64,746 63,439 53,040 17.26%
NOSH 97,553 97,553 97,553 97,553 97,553 97,553 65,036 31.06%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 4.80% 5.54% 6.49% 5.60% 8.58% 7.94% 7.70% -
ROE 3.84% 4.43% 5.42% 5.07% 9.27% 7.62% 8.13% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 55.16 54.38 56.10 59.38 71.70 62.39 100.98 -33.20%
EPS 2.65 3.01 3.64 3.33 6.15 4.95 7.78 -51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6903 0.6805 0.6713 0.6561 0.6637 0.6503 0.9562 -19.54%
Adjusted Per Share Value based on latest NOSH - 97,553
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 54.75 53.97 55.68 58.94 71.16 61.92 56.99 -2.64%
EPS 2.63 2.99 3.61 3.30 6.11 4.92 4.39 -28.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6852 0.6754 0.6663 0.6512 0.6588 0.6455 0.5397 17.26%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.57 0.70 0.745 0.72 0.915 1.87 1.69 -
P/RPS 1.03 1.29 1.33 1.21 1.28 3.00 1.67 -27.56%
P/EPS 21.51 23.24 20.47 21.65 14.87 37.75 21.74 -0.70%
EY 4.65 4.30 4.88 4.62 6.73 2.65 4.60 0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 1.11 1.10 1.38 2.88 1.77 -39.66%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 27/07/22 27/04/22 28/01/22 27/10/21 25/08/21 21/04/21 29/01/21 -
Price 0.50 0.67 0.70 0.79 0.705 1.33 4.12 -
P/RPS 0.91 1.23 1.25 1.33 0.98 2.13 4.08 -63.25%
P/EPS 18.87 22.25 19.24 23.75 11.46 26.85 52.99 -49.79%
EY 5.30 4.50 5.20 4.21 8.73 3.72 1.89 98.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.98 1.04 1.20 1.06 2.05 4.31 -69.70%

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