[AMTEL] QoQ TTM Result on 31-May-2010 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 18.65%
YoY- 143.91%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 61,345 59,263 63,030 64,963 59,666 55,526 47,542 18.57%
PBT 4,098 3,808 3,952 3,762 3,262 3,045 -2,304 -
Tax -327 -340 -250 -195 -247 -272 -189 44.26%
NP 3,771 3,468 3,702 3,567 3,015 2,773 -2,493 -
-
NP to SH 4,092 3,847 3,948 3,575 3,013 2,718 -2,358 -
-
Tax Rate 7.98% 8.93% 6.33% 5.18% 7.57% 8.93% - -
Total Cost 57,574 55,795 59,328 61,396 56,651 52,753 50,035 9.83%
-
Net Worth 38,271 37,369 36,651 34,820 33,770 33,584 32,736 11.00%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 38,271 37,369 36,651 34,820 33,770 33,584 32,736 11.00%
NOSH 49,453 49,300 49,282 49,411 49,113 49,403 49,331 0.16%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.15% 5.85% 5.87% 5.49% 5.05% 4.99% -5.24% -
ROE 10.69% 10.29% 10.77% 10.27% 8.92% 8.09% -7.20% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 124.05 120.21 127.90 131.47 121.48 112.39 96.37 18.38%
EPS 8.27 7.80 8.01 7.24 6.13 5.50 -4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7739 0.758 0.7437 0.7047 0.6876 0.6798 0.6636 10.82%
Adjusted Per Share Value based on latest NOSH - 49,411
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 62.41 60.30 64.13 66.10 60.71 56.49 48.37 18.57%
EPS 4.16 3.91 4.02 3.64 3.07 2.77 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3802 0.3729 0.3543 0.3436 0.3417 0.3331 11.00%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.71 0.78 1.00 0.84 0.84 0.53 0.55 -
P/RPS 0.57 0.65 0.78 0.64 0.69 0.47 0.57 0.00%
P/EPS 8.58 10.00 12.48 11.61 13.69 9.63 -11.51 -
EY 11.65 10.00 8.01 8.61 7.30 10.38 -8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 1.34 1.19 1.22 0.78 0.83 7.12%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 27/04/11 25/01/11 27/10/10 28/07/10 27/04/10 25/01/10 - -
Price 0.675 0.695 0.70 0.83 0.90 0.94 0.00 -
P/RPS 0.54 0.58 0.55 0.63 0.74 0.84 0.00 -
P/EPS 8.16 8.91 8.74 11.47 14.67 17.09 0.00 -
EY 12.26 11.23 11.44 8.72 6.82 5.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 0.94 1.18 1.31 1.38 0.00 -

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