[AMTEL] YoY TTM Result on 30-Nov-2012 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 9.83%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 56,656 31,986 40,449 55,566 61,414 59,263 55,526 0.33%
PBT 1,160 1,184 1,876 5,651 4,289 3,808 3,045 -14.85%
Tax -350 -591 -604 -1,294 -607 -340 -272 4.28%
NP 810 593 1,272 4,357 3,682 3,468 2,773 -18.53%
-
NP to SH 818 601 1,084 4,122 3,632 3,847 2,718 -18.13%
-
Tax Rate 30.17% 49.92% 32.20% 22.90% 14.15% 8.93% 8.93% -
Total Cost 55,846 31,393 39,177 51,209 57,732 55,795 52,753 0.95%
-
Net Worth 43,900 43,058 44,433 45,191 41,088 37,369 33,584 4.56%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 43,900 43,058 44,433 45,191 41,088 37,369 33,584 4.56%
NOSH 49,277 49,277 49,277 49,277 49,230 49,300 49,403 -0.04%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 1.43% 1.85% 3.14% 7.84% 6.00% 5.85% 4.99% -
ROE 1.86% 1.40% 2.44% 9.12% 8.84% 10.29% 8.09% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 114.97 64.91 82.08 112.76 124.75 120.21 112.39 0.37%
EPS 1.66 1.22 2.20 8.36 7.38 7.80 5.50 -18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8909 0.8738 0.9017 0.9171 0.8346 0.758 0.6798 4.60%
Adjusted Per Share Value based on latest NOSH - 49,277
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 57.64 32.54 41.15 56.54 62.49 60.30 56.49 0.33%
EPS 0.83 0.61 1.10 4.19 3.70 3.91 2.77 -18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4467 0.4381 0.4521 0.4598 0.418 0.3802 0.3417 4.56%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.85 0.85 0.70 0.70 0.80 0.78 0.53 -
P/RPS 0.74 1.31 0.85 0.62 0.64 0.65 0.47 7.85%
P/EPS 51.20 69.69 31.82 8.37 10.84 10.00 9.63 32.09%
EY 1.95 1.43 3.14 11.95 9.22 10.00 10.38 -24.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 0.78 0.76 0.96 1.03 0.78 3.33%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 27/01/15 23/01/14 23/01/13 18/01/12 25/01/11 25/01/10 -
Price 0.71 1.00 0.61 0.73 0.83 0.695 0.94 -
P/RPS 0.62 1.54 0.74 0.65 0.67 0.58 0.84 -4.93%
P/EPS 42.77 81.99 27.73 8.73 11.25 8.91 17.09 16.51%
EY 2.34 1.22 3.61 11.46 8.89 11.23 5.85 -14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.14 0.68 0.80 0.99 0.92 1.38 -8.68%

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