T-O (am): 0.000 (08:59:00)
Last updated: 11:53
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24 Jul 24 | Q2 May 24 | 2 | 30 Nov 24 | 19.45 | 2.48 | 1.57 | 8.1% | 0.00 | 1.64 | 10.5% | 17.3% | 4.0% | 56.2% | ||||||||
24 Apr 24 | Q1 Feb 24 | 1 | 30 Nov 24 | 17.60 | 2.01 | 1.51 | 8.6% | 0.00 | 1.58 | 4.4% | 0.5% | 10.2% | 7.1% | ||||||||
29 Jan 24 | Q4 Nov 23 | 4 | 30 Nov 23 | 18.42 | 1.60 | 1.68 | 9.1% | 0.00 | 1.76 | 3.1% | 19.8% | 18.1% | 6350.0% | ||||||||
25 Oct 23 | Q3 Aug 23 | 3 | 30 Nov 23 | 19.00 | 1.95 | 1.42 | 7.5% | 0.00 | 1.48 | 14.6% | 33.8% | 41.6% | 760.6% | ||||||||
27 Jul 23 | Q2 May 23 | 2 | 30 Nov 23 | 16.58 | 1.47 | 1.00 | 6.0% | 0.00 | 1.05 | 6.3% | 1.1% | 28.7% | 5.9% | ||||||||
19 Apr 23 | Q1 Feb 23 | 1 | 30 Nov 23 | 17.69 | 1.97 | 1.41 | 8.0% | 0.00 | 1.47 | 15.0% | 21.7% | 5307.7% | 57.8% | ||||||||
30 Jan 23 | Q4 Nov 22 | 4 | 30 Nov 22 | 15.38 | 0.62 | 0.03 | 0.2% | 0.00 | 0.03 | 8.3% | 10.4% | 84.2% | 98.2% | ||||||||
26 Oct 22 | Q3 Aug 22 | 3 | 30 Nov 22 | 14.20 | 0.30 | 0.17 | 1.2% | 0.00 | 0.17 | 13.4% | 148.6% | 82.6% | 122.6% | ||||||||
27 Jul 22 | Q2 May 22 | 2 | 30 Nov 22 | 16.39 | 1.35 | 0.95 | 5.8% | 0.00 | 0.97 | 12.8% | 4.8% | 6.3% | 27.1% | ||||||||
27 Apr 22 | Q1 Feb 22 | 1 | 30 Nov 22 | 14.53 | 1.12 | 0.89 | 6.1% | 0.00 | 0.91 | 15.3% | 10.4% | 39.7% | 40.7% | ||||||||
28 Jan 22 | Q4 Nov 21 | 4 | 30 Nov 21 | 17.17 | 2.40 | 1.48 | 8.6% | 0.00 | 1.52 | 200.6% | 15.7% | 302.2% | 26.0% | ||||||||
27 Oct 21 | Q3 Aug 21 | 3 | 30 Nov 21 | 5.71 | -0.75 | -0.73 | -12.8% | 0.00 | -0.75 | 63.5% | 67.8% | 156.2% | 136.1% | ||||||||
25 Aug 21 | Q2 May 21 | 2 | 30 Nov 21 | 15.64 | 1.64 | 1.30 | 8.3% | 0.00 | 1.33 | 3.5% | 138.6% | 13.5% | 900.0% | ||||||||
21 Apr 21 | Q1 Feb 21 | 1 | 30 Nov 21 | 16.21 | 1.98 | 1.50 | 9.3% | 0.00 | 1.54 | 20.4% | 42.6% | 28.1% | 52.9% | ||||||||
29 Jan 21 | Q4 Nov 20 | 4 | 30 Nov 20 | 20.37 | 1.95 | 1.17 | 5.8% | 0.00 | 2.11 | 14.9% | 17.0% | 42.1% | 46.7% | ||||||||
28 Oct 20 | Q3 Aug 20 | 3 | 30 Nov 20 | 17.72 | 2.57 | 2.03 | 11.4% | 0.00 | 3.74 | 170.4% | 16.6% | 1459.2% | 125.5% | ||||||||
28 Jul 20 | Q2 May 20 | 2 | 30 Nov 20 | 6.55 | 0.17 | 0.13 | 2.0% | 0.00 | 0.24 | 42.3% | 61.3% | 86.8% | 88.9% | ||||||||
18 May 20 | Q1 Feb 20 | 1 | 30 Nov 20 | 11.36 | 1.36 | 0.98 | 8.7% | 0.00 | 1.81 | 34.7% | 16.7% | 55.4% | 34.7% | ||||||||
21 Jan 20 | Q4 Nov 19 | 4 | 30 Nov 19 | 17.41 | 2.55 | 2.20 | 12.7% | 0.00 | 4.06 | 14.5% | 8.0% | 144.9% | 48.3% | ||||||||
24 Oct 19 | Q3 Aug 19 | 3 | 30 Nov 19 | 15.20 | 1.25 | 0.90 | 5.9% | 0.00 | 1.66 | 10.1% | 27.1% | 23.3% | 240.0% | ||||||||
31 Jul 19 | Q2 May 19 | 2 | 30 Nov 19 | 16.92 | 1.65 | 1.17 | 6.9% | 0.00 | 2.16 | 24.1% | 56.5% | 60.5% | 1320.8% | ||||||||
29 Apr 19 | Q1 Feb 19 | 1 | 30 Nov 19 | 13.64 | 1.03 | 0.73 | 5.3% | 0.00 | 1.35 | 15.4% | 49.9% | 50.8% | 149.8% | ||||||||
29 Jan 19 | Q4 Nov 18 | 4 | 30 Nov 18 | 16.12 | 1.64 | 1.49 | 9.2% | 0.00 | 2.99 | 34.7% | 125.8% | 331.3% | 286.8% | ||||||||
27 Jul 18 | Q2 May 18 | 2 | 30 Nov 18 | 11.96 | -0.41 | -0.64 | -5.4% | 0.00 | -1.30 | 10.6% | 93.5% | 568.8% | 35.0% | ||||||||
25 Apr 18 | Q1 Feb 18 | 1 | 30 Nov 18 | 10.81 | 0.02 | -0.10 | -0.9% | 0.00 | -0.19 | 18.8% | 1.8% | 93.5% | 243.3% | ||||||||
26 Jan 18 | Q4 Nov 17 | 4 | 30 Nov 17 | 9.10 | -1.58 | -1.47 | -16.1% | 0.00 | -2.98 | 27.5% | 46.7% | 84.5% | 194.0% | ||||||||
25 Oct 17 | Q3 Aug 17 | 3 | 30 Nov 17 | 7.14 | -0.89 | -0.80 | -11.1% | 0.00 | -1.61 | 15.4% | 42.9% | 19.4% | 568.1% | ||||||||
31 Jul 17 | Q2 May 17 | 2 | 30 Nov 17 | 6.18 | -1.06 | -0.99 | -16.0% | 0.00 | -2.00 | 43.8% | 34.5% | 1573.1% | 96.6% | ||||||||
27 Apr 17 | Q1 Feb 17 | 1 | 30 Nov 17 | 11.01 | 0.24 | 0.07 | 0.6% | 0.00 | 0.14 | 35.5% | 30.7% | 95.7% | 109.6% | ||||||||
23 Jan 17 | Q4 Nov 16 | 4 | 30 Nov 16 | 17.07 | 1.96 | 1.56 | 9.2% | 0.00 | 3.17 | 36.6% | 30.4% | 1411.8% | 105.9% | ||||||||
27 Oct 16 | Q3 Aug 16 | 3 | 30 Nov 16 | 12.50 | 0.30 | -0.12 | -0.9% | 0.00 | -0.24 | 32.5% | 1.7% | 76.3% | 112.7% | ||||||||
28 Jul 16 | Q2 May 16 | 2 | 30 Nov 16 | 9.43 | -0.49 | -0.50 | -5.3% | 0.00 | -1.02 | 12.0% | 14.2% | 28.4% | 3.1% | ||||||||
28 Apr 16 | Q1 Feb 16 | 1 | 30 Nov 16 | 8.42 | -0.63 | -0.70 | -8.3% | 0.00 | -1.42 | 65.7% | 0.1% | 192.5% | 95.3% | ||||||||
29 Jan 16 | Q4 Nov 15 | 4 | 30 Nov 15 | 24.54 | 1.13 | 0.76 | 3.1% | 0.00 | 1.54 | 93.1% | 153.2% | 19.3% | 58.0% | ||||||||
28 Oct 15 | Q3 Aug 15 | 3 | 30 Nov 15 | 12.71 | 1.29 | 0.94 | 7.4% | 0.00 | 1.91 | 15.7% | 69.5% | 281.3% | 569.5% | ||||||||
31 Jul 15 | Q2 May 15 | 2 | 30 Nov 15 | 10.98 | -0.51 | -0.52 | -4.7% | 0.00 | -1.05 | 30.4% | 26.7% | 44.3% | 21.0% | ||||||||
29 Apr 15 | Q1 Feb 15 | 1 | 30 Nov 15 | 8.43 | -0.33 | -0.36 | -4.3% | 0.00 | -0.73 | 13.1% | 29.1% | 119.9% | 31.5% | ||||||||
27 Jan 15 | 30/11/14 | 4 | 30/11/14 | 9.69 | 2.19 | 1.80 | 18.6% | 0.00 | 3.66 | 29.2% | 10.1% | 1002.0% | 1015.7% |
EPS | 6.28 sen |
Trailing PE (Sector Median: 24.5) | 8.9 |
PEG | 0.15 |
Altman Z | 1.5 |
Beaver | 0.035 |
Current Ratio | 3.23 |
Debt-Equity (DE) Ratio | 0.24 |
FCF Yield | -1.97 % |
Revenue QoQ | 10.51 % |
Revenue YoY | 17.32% |
Profit QoQ | 4.05 % |
Profit YoY | 56.23 % |
Profit Margin (Sector Median: 2.3) | 8.29 % |
ROE (ROIC: 7.66) | 7.66 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 24.5) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 2.3) | |
ROE (ROIC: 7.85) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.78 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 1.57 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 10.97 |
Expected Revenue (M) | 274.16 |
Expected Growth (%) | 25.0 |
DATO KOID HUN KIAN added 1800000.0 units announced on 24 Sep 2020 at ~RM0.8
Market Cap: 55 M.
Number of Shares: 98 M.
Adjusted Float: 80.7%.
Stock highly correlated with
BONIA (87%)
MPIRE (87%)
OMH (87%)
KAWAN (86%)
Amtel Holdings Berhad, an investment holding company, is engaged in manufacturing, assembling, and trading electronic and telecommunications products and accessories in Malaysia. The company is also engaged in the distribution of navigation products; manufacture, assembling, import, distribution, and servicing of two way radio communications products, as well as design, implementation, and management of telecommunications projects; and also in general trading and marketing of alternate telephone charges services. In addition, it operates as contractors for installation, jointing, and testing of utilities, telecommunications, and fiber optic cables and associated civil works; and is also engaged in geographical information system development and research, and related business. Further, the company is also involved in product design, product development, development consultancy activities as well as in money lending and property investment, . Amtel Holdings Berhad was incorporated in 1996 and is based in Petaling Jaya, Malaysia.
Sectors: Telco, Telecommunications & Media, Telecommunications Equipment
Code: 7031
Website: http://www.amtel.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 03-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Dato' Koid Hun Kian | 13.1% | 7.21 |
Koid Hun Kian | 13.0% | 7.16 |
Simfoni Kilat Sdn. Bhd. | 6.26% | 3.45 |
Chow Teng Ting | 4.78% | 2.63 |
Choy Yang Zhou | 4.45% | 2.45 |
Koid Siong Loong | 3.49% | 1.92 |
Best Interlink Sdn Bhd | 2.87% | 1.58 |
Bai Yun Mountain Trading (M) Sdn Bhd | 2.82% | 1.55 |
Leong Yuet Mooi | 2.73% | 1.5 |
Sin Yong Lean | 2.46% | 1.35 |
Teh Tzun Tzin | 2.0% | 1.1 |
Tan Sun Lai | 1.78% | 0.98 |
Wearn Qian Wen | 1.76% | 0.97 |
Soh Siew Keng | 1.66% | 0.91 |
Chen Bee Yoke | 1.23% | 0.68 |
Tan Seow Eng | 1.21% | 0.67 |
Ow Soon Kooi | 1.09% | 0.6 |
Ong Yeah Pheng | 0.96% | 0.53 |
Chum Shu Pheng | 0.78% | 0.43 |
Teo Boon Ling | 0.78% | 0.43 |
Chuah Chew Huat | 0.77% | 0.42 |
Rondy Yunanda Yong | 0.73% | 0.4 |
Low Kim Aik | 0.69% | 0.38 |
Chan Yoke Fung | 0.63% | 0.35 |
Lokatech Engineering Sdn Bhd | 0.56% | 0.31 |
Hen Yi Yan | 0.53% | 0.29 |
Tan Ah Yan | 0.52% | 0.29 |
Eng Wai Ling | 0.48% | 0.26 |
Ang Tune Hoe | 0.45% | 0.25 |
Leow Kuan | 0.44% | 0.24 |