[AMTEL] YoY Cumulative Quarter Result on 30-Nov-2011 [#4]

Stock

[AMTEL] AMTEL HOLDINGS BHD

Announcement Date

18-Jan-2012

Admission Sponsor

Sponsor

Financial Year

30-Nov-2011

Quarter

30-Nov-2011 [#4]

Profit Trend

QoQ- 24.47%

YoY- -5.78%

Quarter Report

AMTEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	CAGR
Cumulative Result
Revenue	31,986	40,449	55,566	61,414	59,796	55,526	41,312	-4.16%
YoY %	-20.92%	-27.21%	-9.52%	2.71%	7.69%	34.41%	-	-
Horiz. %	77.43%	97.91%	134.50%	148.66%	144.74%	134.41%	100.00%	-
PBT	1,184	1,894	5,651	4,289	3,803	3,045	-4,419	-
YoY %	-37.49%	-66.48%	31.76%	12.78%	24.89%	168.91%	-	-
Horiz. %	-26.79%	-42.86%	-127.88%	-97.06%	-86.06%	-68.91%	100.00%	-
Tax	-591	-604	-1,294	-607	-335	-272	-66	44.03%
YoY %	2.15%	53.32%	-113.18%	-81.19%	-23.16%	-312.12%	-	-
Horiz. %	895.45%	915.15%	1,960.61%	919.70%	507.58%	412.12%	100.00%	-
NP	593	1,290	4,357	3,682	3,468	2,773	-4,485	-
YoY %	-54.03%	-70.39%	18.33%	6.17%	25.06%	161.83%	-	-
Horiz. %	-13.22%	-28.76%	-97.15%	-82.10%	-77.32%	-61.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	601	1,102	4,122	3,632	3,855	2,718	-4,442	-
YoY %	-45.46%	-73.27%	13.49%	-5.78%	41.83%	161.19%	-	-
Horiz. %	-13.53%	-24.81%	-92.80%	-81.76%	-86.79%	-61.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.92%	31.89%	22.90%	14.15%	8.81%	8.93%	-	-
YoY %	56.54%	39.26%	61.84%	60.61%	-1.34%	0.00%	-	-
Horiz. %	559.01%	357.11%	256.44%	158.45%	98.66%	100.00%	-	-
Total Cost	31,393	39,159	51,209	57,732	56,328	52,753	45,797	-6.09%
YoY %	-19.83%	-23.53%	-11.30%	2.49%	6.78%	15.19%	-	-
Horiz. %	68.55%	85.51%	111.82%	126.06%	122.99%	115.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,058	44,433	45,191	41,138	37,366	33,499	30,837	5.71%
YoY %	-3.09%	-1.68%	9.85%	10.09%	11.54%	8.63%	-	-
Horiz. %	139.63%	144.09%	146.55%	133.40%	121.17%	108.63%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	CAGR
Equity
Net Worth	43,058	44,433	45,191	41,138	37,366	33,499	30,837	5.71%
YoY %	-3.09%	-1.68%	9.85%	10.09%	11.54%	8.63%	-	-
Horiz. %	139.63%	144.09%	146.55%	133.40%	121.17%	108.63%	100.00%	-
NOSH	49,277	49,277	49,277	49,278	49,296	49,279	49,300	-0.00%
YoY %	0.00%	0.00%	-0.00%	-0.04%	0.03%	-0.04%	-	-
Horiz. %	99.95%	99.95%	99.95%	99.96%	99.99%	99.96%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	CAGR
Ratio Analysis
NP Margin	1.85%	3.19%	7.84%	6.00%	5.80%	4.99%	-10.86%	-
YoY %	-42.01%	-59.31%	30.67%	3.45%	16.23%	145.95%	-	-
Horiz. %	-17.03%	-29.37%	-72.19%	-55.25%	-53.41%	-45.95%	100.00%	-
ROE	1.40%	2.48%	9.12%	8.83%	10.32%	8.11%	-14.40%	-
YoY %	-43.55%	-72.81%	3.28%	-14.44%	27.25%	156.32%	-	-
Horiz. %	-9.72%	-17.22%	-63.33%	-61.32%	-71.67%	-56.32%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	CAGR
Per Share
RPS	64.91	82.08	112.76	124.63	121.30	112.68	83.80	-4.16%
YoY %	-20.92%	-27.21%	-9.52%	2.75%	7.65%	34.46%	-	-
Horiz. %	77.46%	97.95%	134.56%	148.72%	144.75%	134.46%	100.00%	-
EPS	1.22	-2.24	8.36	7.37	7.82	5.51	-9.01	-
YoY %	154.46%	-126.79%	13.43%	-5.75%	41.92%	161.15%	-	-
Horiz. %	-13.54%	24.86%	-92.79%	-81.80%	-86.79%	-61.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8738	0.9017	0.9171	0.8348	0.758	0.6798	0.6255	5.72%
YoY %	-3.09%	-1.68%	9.86%	10.13%	11.50%	8.68%	-	-
Horiz. %	139.70%	144.16%	146.62%	133.46%	121.18%	108.68%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 49,230
RPS	32.54	41.15	56.54	62.49	60.84	56.49	42.03	-4.16%
YoY %	-20.92%	-27.22%	-9.52%	2.71%	7.70%	34.40%	-	-
Horiz. %	77.42%	97.91%	134.52%	148.68%	144.75%	134.40%	100.00%	-
EPS	0.61	1.12	4.19	3.70	3.92	2.77	-4.52	-
YoY %	-45.54%	-73.27%	13.24%	-5.61%	41.52%	161.28%	-	-
Horiz. %	-13.50%	-24.78%	-92.70%	-81.86%	-86.73%	-61.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4381	0.4521	0.4598	0.4186	0.3802	0.3408	0.3138	5.71%
YoY %	-3.10%	-1.67%	9.84%	10.10%	11.56%	8.60%	-	-
Horiz. %	139.61%	144.07%	146.53%	133.40%	121.16%	108.60%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	0.85	0.70	0.70	0.80	0.78	0.53	0.50	-
P/RPS	1.31	0.85	0.62	0.64	0.64	0.47	0.60	13.87%
YoY %	54.12%	37.10%	-3.12%	0.00%	36.17%	-21.67%	-	-
Horiz. %	218.33%	141.67%	103.33%	106.67%	106.67%	78.33%	100.00%	-
P/EPS	69.69	31.30	8.37	10.85	9.97	9.61	-5.55	-
YoY %	122.65%	273.95%	-22.86%	8.83%	3.75%	273.15%	-	-
Horiz. %	-1,255.68%	-563.96%	-150.81%	-195.50%	-179.64%	-173.15%	100.00%	-
EY	1.43	3.19	11.95	9.21	10.03	10.41	-18.02	-
YoY %	-55.17%	-73.31%	29.75%	-8.18%	-3.65%	157.77%	-	-
Horiz. %	-7.94%	-17.70%	-66.32%	-51.11%	-55.66%	-57.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.97	0.78	0.76	0.96	1.03	0.78	0.80	3.25%
YoY %	24.36%	2.63%	-20.83%	-6.80%	32.05%	-2.50%	-	-
Horiz. %	121.25%	97.50%	95.00%	120.00%	128.75%	97.50%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	CAGR
Price Multiplier on Announcement Date
Date	27/01/15	23/01/14	23/01/13	18/01/12	25/01/11	25/01/10	27/02/09	-
Price	1.00	0.61	0.73	0.83	0.695	0.94	0.48	-
P/RPS	1.54	0.74	0.65	0.67	0.57	0.83	0.57	17.98%
YoY %	108.11%	13.85%	-2.99%	17.54%	-31.33%	45.61%	-	-
Horiz. %	270.18%	129.82%	114.04%	117.54%	100.00%	145.61%	100.00%	-
P/EPS	81.99	27.28	8.73	11.26	8.89	17.04	-5.33	-
YoY %	200.55%	212.49%	-22.47%	26.66%	-47.83%	419.70%	-	-
Horiz. %	-1,538.27%	-511.82%	-163.79%	-211.26%	-166.79%	-319.70%	100.00%	-
EY	1.22	3.67	11.46	8.88	11.25	5.87	-18.77	-
YoY %	-66.76%	-67.98%	29.05%	-21.07%	91.65%	131.27%	-	-
Horiz. %	-6.50%	-19.55%	-61.05%	-47.31%	-59.94%	-31.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.14	0.68	0.80	0.99	0.92	1.38	0.77	6.74%
YoY %	67.65%	-15.00%	-19.19%	7.61%	-33.33%	79.22%	-	-
Horiz. %	148.05%	88.31%	103.90%	128.57%	119.48%	179.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos