T-O (am): 0.000 (08:59:00)
Last updated: 11:09
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Oct 25 | Q3 Aug 2025 | 3 | 30 Nov 2025 | 19.32 | 2.78 | 2.17 | 11.2% | 0.00 | 2.28 | 24.4% | 6.3% | 143.8% | 93.1% | ||||||||
| 23 Jul 25 | Q2 May 2025 | 2 | 30 Nov 2025 | 15.53 | 1.27 | 0.89 | 5.7% | 0.00 | 0.93 | 10.3% | 20.1% | 43.5% | 43.1% | ||||||||
| 28 Apr 25 | Q1 Feb 2025 | 1 | 30 Nov 2025 | 17.31 | 2.19 | 1.58 | 9.1% | 0.00 | 1.65 | 4.8% | 1.6% | 27.8% | 4.7% | ||||||||
| 23 Jan 25 | Q4 Nov 2024 | 4 | 30 Nov 2024 | 16.52 | 1.73 | 1.23 | 7.5% | 0.00 | 1.29 | 9.1% | 10.3% | 9.6% | 26.5% | ||||||||
| 29 Oct 24 | Q3 Aug 2024 | 3 | 30 Nov 2024 | 18.17 | 1.46 | 1.12 | 6.2% | 0.00 | 1.18 | 6.6% | 4.4% | 28.2% | 20.8% | ||||||||
| 24 Jul 24 | Q2 May 2024 | 2 | 30 Nov 2024 | 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 2024 | 1 | 30 Nov 2024 | 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 2023 | 4 | 30 Nov 2023 | 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 2023 | 3 | 30 Nov 2023 | 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 2023 | 2 | 30 Nov 2023 | 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 2023 | 1 | 30 Nov 2023 | 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 2022 | 4 | 30 Nov 2022 | 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 2022 | 3 | 30 Nov 2022 | 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 2022 | 2 | 30 Nov 2022 | 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 2022 | 1 | 30 Nov 2022 | 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 2021 | 4 | 30 Nov 2021 | 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 2021 | 3 | 30 Nov 2021 | 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 2021 | 2 | 30 Nov 2021 | 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 2021 | 1 | 30 Nov 2021 | 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 2020 | 4 | 30 Nov 2020 | 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 2020 | 3 | 30 Nov 2020 | 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 2020 | 2 | 30 Nov 2020 | 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 2020 | 1 | 30 Nov 2020 | 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 2019 | 4 | 30 Nov 2019 | 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 2019 | 3 | 30 Nov 2019 | 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 2019 | 2 | 30 Nov 2019 | 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 2019 | 1 | 30 Nov 2019 | 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 2018 | 4 | 30 Nov 2018 | 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 2018 | 2 | 30 Nov 2018 | 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 2018 | 1 | 30 Nov 2018 | 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 2017 | 4 | 30 Nov 2017 | 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 2017 | 3 | 30 Nov 2017 | 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 2017 | 2 | 30 Nov 2017 | 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 2017 | 1 | 30 Nov 2017 | 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 2016 | 4 | 30 Nov 2016 | 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 2016 | 3 | 30 Nov 2016 | 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 2016 | 2 | 30 Nov 2016 | 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 2016 | 1 | 30 Nov 2016 | 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 2015 | 4 | 30 Nov 2015 | 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 2015 | 3 | 30 Nov 2015 | 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 2015 | 2 | 30 Nov 2015 | 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 2015 | 1 | 30 Nov 2015 | 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 | 5.97 sen |
| Trailing PE (Sector Median: 12.9) | 6.1 |
| PEG | 0.06 |
| Altman Z | 2.1 |
| Beaver | 0.174 |
| Current Ratio | 4.04 |
| Debt-Equity (DE) Ratio | 0.19 |
| FCF Yield | 2.3 % |
| Revenue QoQ | 24.43 % |
| Revenue YoY | 6.34% |
| Profit QoQ | 143.77 % |
| Profit YoY | 93.07 % |
| Profit Margin (Sector Median: 4.9) | 8.55 % |
| ROE (ROIC: 7.17) | 7.18 % |
| 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: 12.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.9) | |
| ROE (ROIC: 7.6) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.86 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 2.19 |
| 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: 36 M.
Market Cap Class: Shrimp
Number of Shares: 98 M.
Adjusted Float: 80.7%.
Stock highly correlated with
DRBHCOM (96%)
PCHEM (96%)
FLBHD (95%)
OWG (95%)
Amtel Holdings Berhad, incorporated in 1996 and headquartered in Shah Alam,Malaysia, is a diversified technology-driven company specializing in information and communications technology (ICT), telecommunications, and automotive-related solutions. The company provides integrated ICT services, including smart connectivity solutions, automation systems, and trading of telecommunications and electronic equipment, catering to various industries. Through its subsidiaries, Amtel Holdings Berhad also engages in property investment and management services, ensuring a well-balanced business portfolio. With a strong focus on research and development, digital innovation, and operational excellence, the company continues to expand its market presence while driving sustainable growth and long-term value creation.
Sectors: Telco, Telecommunications & Media, Telecommunications Equipment, Penny Stocks
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% | 4.83 |
| Koid Hun Kian | 13.0% | 4.79 |
| Simfoni Kilat Sdn. Bhd. | 6.26% | 2.31 |
| Chow Teng Ting | 4.78% | 1.76 |
| Choy Yang Zhou | 4.45% | 1.64 |
| Koid Siong Loong | 3.49% | 1.29 |
| Best Interlink Sdn Bhd | 2.87% | 1.06 |
| Bai Yun Mountain Trading (M) Sdn Bhd | 2.82% | 1.04 |
| Leong Yuet Mooi | 2.73% | 1.01 |
| Sin Yong Lean | 2.46% | 0.91 |
| Teh Tzun Tzin | 2.0% | 0.74 |
| Tan Sun Lai | 1.78% | 0.66 |
| Wearn Qian Wen | 1.76% | 0.65 |
| Soh Siew Keng | 1.66% | 0.61 |
| Chen Bee Yoke | 1.23% | 0.45 |
| Tan Seow Eng | 1.21% | 0.45 |
| Ow Soon Kooi | 1.09% | 0.4 |
| Ong Yeah Pheng | 0.96% | 0.35 |
| Chum Shu Pheng | 0.78% | 0.29 |
| Teo Boon Ling | 0.78% | 0.29 |
| Chuah Chew Huat | 0.77% | 0.28 |
| Rondy Yunanda Yong | 0.73% | 0.27 |
| Low Kim Aik | 0.69% | 0.25 |
| Chan Yoke Fung | 0.63% | 0.23 |
| Lokatech Engineering Sdn Bhd | 0.56% | 0.21 |
| Hen Yi Yan | 0.53% | 0.2 |
| Tan Ah Yan | 0.52% | 0.19 |
| Eng Wai Ling | 0.48% | 0.18 |
| Ang Tune Hoe | 0.45% | 0.17 |
| Leow Kuan | 0.44% | 0.16 |