[AMTEL] YoY Cumulative Quarter Result on 31-May-2021 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-May-2021 [#2]
Profit Trend
QoQ- 86.49%
YoY- 151.84%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 37,052 34,265 30,927 31,848 17,918 30,558 22,778 8.43%
PBT 4,493 3,433 2,468 3,625 1,529 2,672 -389 -
Tax -1,427 -1,024 -630 -822 -416 -770 -376 24.86%
NP 3,066 2,409 1,838 2,803 1,113 1,902 -765 -
-
NP to SH 3,073 2,409 1,838 2,803 1,113 1,902 -738 -
-
Tax Rate 31.76% 29.83% 25.53% 22.68% 27.21% 28.82% - -
Total Cost 33,986 31,856 29,089 29,045 16,805 28,656 23,543 6.30%
-
Net Worth 74,767 68,749 67,341 64,746 51,140 47,097 40,256 10.85%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 74,767 68,749 67,341 64,746 51,140 47,097 40,256 10.85%
NOSH 98,285 98,151 97,553 97,553 54,197 54,197 49,277 12.18%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 8.27% 7.03% 5.94% 8.80% 6.21% 6.22% -3.36% -
ROE 4.11% 3.50% 2.73% 4.33% 2.18% 4.04% -1.83% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 38.87 35.81 31.70 32.65 33.06 56.38 46.22 -2.84%
EPS 3.22 2.52 1.88 2.87 2.05 3.51 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7843 0.7185 0.6903 0.6637 0.9436 0.869 0.8169 -0.67%
Adjusted Per Share Value based on latest NOSH - 97,553
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 37.70 34.86 31.47 32.40 18.23 31.09 23.18 8.43%
EPS 3.13 2.45 1.87 2.85 1.13 1.94 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7607 0.6995 0.6852 0.6588 0.5203 0.4792 0.4096 10.85%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.60 0.62 0.57 0.915 0.50 0.67 0.61 -
P/RPS 1.54 1.73 1.80 2.80 1.51 1.19 1.32 2.60%
P/EPS 18.61 24.63 30.25 31.85 24.35 19.09 -40.73 -
EY 5.37 4.06 3.31 3.14 4.11 5.24 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 0.83 1.38 0.53 0.77 0.75 0.43%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 24/07/24 27/07/23 27/07/22 25/08/21 28/07/20 31/07/19 27/07/18 -
Price 0.595 0.60 0.50 0.705 0.73 0.62 0.61 -
P/RPS 1.53 1.68 1.58 2.16 2.21 1.10 1.32 2.48%
P/EPS 18.46 23.83 26.54 24.54 35.55 17.67 -40.73 -
EY 5.42 4.20 3.77 4.08 2.81 5.66 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.72 1.06 0.77 0.71 0.75 0.22%

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