[AMFIRST] QoQ TTM Result on 30-Sep-2020 [#2]

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
TTM Result
Revenue	106,124	107,304	116,178	117,780	118,465	120,682	116,519	-6.04%
YoY %	-1.10%	-7.64%	-1.36%	-0.58%	-1.84%	3.57%	-	-
Horiz. %	91.08%	92.09%	99.71%	101.08%	101.67%	103.57%	100.00%	-
PBT	3,159	2,373	24,056	23,386	23,450	26,007	20,836	-71.59%
YoY %	33.12%	-90.14%	2.86%	-0.27%	-9.83%	24.82%	-	-
Horiz. %	15.16%	11.39%	115.45%	112.24%	112.55%	124.82%	100.00%	-
Tax	352	352	-2,421	-2,421	-2,421	-2,421	0	-
YoY %	0.00%	114.54%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-14.54%	-14.54%	100.00%	100.00%	100.00%	100.00%	-	-
NP	3,511	2,725	21,635	20,965	21,029	23,586	20,836	-69.52%
YoY %	28.84%	-87.40%	3.20%	-0.30%	-10.84%	13.20%	-	-
Horiz. %	16.85%	13.08%	103.83%	100.62%	100.93%	113.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,511	2,725	21,635	20,965	21,029	23,586	20,836	-69.52%
YoY %	28.84%	-87.40%	3.20%	-0.30%	-10.84%	13.20%	-	-
Horiz. %	16.85%	13.08%	103.83%	100.62%	100.93%	113.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.14%	-14.83%	10.06%	10.35%	10.32%	9.31%	0.00%	-
YoY %	24.88%	-247.42%	-2.80%	0.29%	10.85%	0.00%	-	-
Horiz. %	-119.66%	-159.29%	108.06%	111.17%	110.85%	100.00%	-	-
Total Cost	102,613	104,579	94,543	96,815	97,436	97,096	95,683	4.77%
YoY %	-1.88%	10.62%	-2.35%	-0.64%	0.35%	1.48%	-	-
Horiz. %	107.24%	109.30%	98.81%	101.18%	101.83%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	818,740	823,613	838,508	841,116	834,596	840,773	836,724	-1.43%
YoY %	-0.59%	-1.78%	-0.31%	0.78%	-0.73%	0.48%	-	-
Horiz. %	97.85%	98.43%	100.21%	100.52%	99.75%	100.48%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	19,356	19,356	19,837	19,837	22,994	22,994	27,387	-20.67%
YoY %	0.00%	-2.42%	0.00%	-13.73%	0.00%	-16.04%	-	-
Horiz. %	70.68%	70.68%	72.43%	72.43%	83.96%	83.96%	100.00%	-
Div Payout %	551.31%	710.33%	91.69%	94.62%	109.35%	97.49%	131.44%	-
YoY %	-22.39%	674.71%	-3.10%	-13.47%	12.17%	-25.83%	-	-
Horiz. %	419.44%	540.42%	69.76%	71.99%	83.19%	74.17%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	818,740	823,613	838,508	841,116	834,596	840,773	836,724	-1.43%
YoY %	-0.59%	-1.78%	-0.31%	0.78%	-0.73%	0.48%	-	-
Horiz. %	97.85%	98.43%	100.21%	100.52%	99.75%	100.48%	100.00%	-
NOSH	686,402	686,402	686,402	686,402	686,402	686,402	686,402	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	3.31%	2.54%	18.62%	17.80%	17.75%	19.54%	17.88%	-
YoY %	30.31%	-86.36%	4.61%	0.28%	-9.16%	9.28%	-	-
Horiz. %	18.51%	14.21%	104.14%	99.55%	99.27%	109.28%	100.00%	-
ROE	0.43%	0.33%	2.58%	2.49%	2.52%	2.81%	2.49%	-
YoY %	30.30%	-87.21%	3.61%	-1.19%	-10.32%	12.85%	-	-
Horiz. %	17.27%	13.25%	103.61%	100.00%	101.20%	112.85%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	15.46	15.63	16.93	17.16	17.26	17.58	16.98	-6.06%
YoY %	-1.09%	-7.68%	-1.34%	-0.58%	-1.82%	3.53%	-	-
Horiz. %	91.05%	92.05%	99.71%	101.06%	101.65%	103.53%	100.00%	-
EPS	0.51	0.40	3.15	3.05	3.06	3.44	3.04	-69.61%
YoY %	27.50%	-87.30%	3.28%	-0.33%	-11.05%	13.16%	-	-
Horiz. %	16.78%	13.16%	103.62%	100.33%	100.66%	113.16%	100.00%	-
DPS	2.82	2.82	2.89	2.89	3.35	3.35	3.99	-20.67%
YoY %	0.00%	-2.42%	0.00%	-13.73%	0.00%	-16.04%	-	-
Horiz. %	70.68%	70.68%	72.43%	72.43%	83.96%	83.96%	100.00%	-
NAPS	1.1928	1.1999	1.2216	1.2254	1.2159	1.2249	1.219	-1.43%
YoY %	-0.59%	-1.78%	-0.31%	0.78%	-0.73%	0.48%	-	-
Horiz. %	97.85%	98.43%	100.21%	100.53%	99.75%	100.48%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 686,402
RPS	15.46	15.63	16.93	17.16	17.26	17.58	16.98	-6.06%
YoY %	-1.09%	-7.68%	-1.34%	-0.58%	-1.82%	3.53%	-	-
Horiz. %	91.05%	92.05%	99.71%	101.06%	101.65%	103.53%	100.00%	-
EPS	0.51	0.40	3.15	3.05	3.06	3.44	3.04	-69.61%
YoY %	27.50%	-87.30%	3.28%	-0.33%	-11.05%	13.16%	-	-
Horiz. %	16.78%	13.16%	103.62%	100.33%	100.66%	113.16%	100.00%	-
DPS	2.82	2.82	2.89	2.89	3.35	3.35	3.99	-20.67%
YoY %	0.00%	-2.42%	0.00%	-13.73%	0.00%	-16.04%	-	-
Horiz. %	70.68%	70.68%	72.43%	72.43%	83.96%	83.96%	100.00%	-
NAPS	1.1928	1.1999	1.2216	1.2254	1.2159	1.2249	1.219	-1.43%
YoY %	-0.59%	-1.78%	-0.31%	0.78%	-0.73%	0.48%	-	-
Horiz. %	97.85%	98.43%	100.21%	100.53%	99.75%	100.48%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	0.40	0.425	0.415	0.405	0.42	0.405	0.495	-
P/RPS	2.59	2.72	2.45	2.36	2.43	2.30	2.92	-7.69%
YoY %	-4.78%	11.02%	3.81%	-2.88%	5.65%	-21.23%	-	-
Horiz. %	88.70%	93.15%	83.90%	80.82%	83.22%	78.77%	100.00%	-
P/EPS	78.20	107.05	13.17	13.26	13.71	11.79	16.31	184.60%
YoY %	-26.95%	712.83%	-0.68%	-3.28%	16.28%	-27.71%	-	-
Horiz. %	479.46%	656.35%	80.75%	81.30%	84.06%	72.29%	100.00%	-
EY	1.28	0.93	7.60	7.54	7.29	8.48	6.13	-64.83%
YoY %	37.63%	-87.76%	0.80%	3.43%	-14.03%	38.34%	-	-
Horiz. %	20.88%	15.17%	123.98%	123.00%	118.92%	138.34%	100.00%	-
DY	7.05	6.64	6.96	7.14	7.98	8.27	8.06	-8.54%
YoY %	6.17%	-4.60%	-2.52%	-10.53%	-3.51%	2.61%	-	-
Horiz. %	87.47%	82.38%	86.35%	88.59%	99.01%	102.61%	100.00%	-
P/NAPS	0.34	0.35	0.34	0.33	0.35	0.33	0.41	-11.74%
YoY %	-2.86%	2.94%	3.03%	-5.71%	6.06%	-19.51%	-	-
Horiz. %	82.93%	85.37%	82.93%	80.49%	85.37%	80.49%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	20/04/21	22/02/21	20/11/20	24/08/20	18/05/20	24/02/20	-
Price	0.39	0.43	0.40	0.42	0.405	0.445	0.485	-
P/RPS	2.52	2.75	2.36	2.45	2.35	2.53	2.86	-8.09%
YoY %	-8.36%	16.53%	-3.67%	4.26%	-7.11%	-11.54%	-	-
Horiz. %	88.11%	96.15%	82.52%	85.66%	82.17%	88.46%	100.00%	-
P/EPS	76.25	108.31	12.69	13.75	13.22	12.95	15.98	183.69%
YoY %	-29.60%	753.51%	-7.71%	4.01%	2.08%	-18.96%	-	-
Horiz. %	477.16%	677.78%	79.41%	86.05%	82.73%	81.04%	100.00%	-
EY	1.31	0.92	7.88	7.27	7.56	7.72	6.26	-64.78%
YoY %	42.39%	-88.32%	8.39%	-3.84%	-2.07%	23.32%	-	-
Horiz. %	20.93%	14.70%	125.88%	116.13%	120.77%	123.32%	100.00%	-
DY	7.23	6.56	7.22	6.88	8.27	7.53	8.23	-8.28%
YoY %	10.21%	-9.14%	4.94%	-16.81%	9.83%	-8.51%	-	-
Horiz. %	87.85%	79.71%	87.73%	83.60%	100.49%	91.49%	100.00%	-
P/NAPS	0.33	0.36	0.33	0.34	0.33	0.36	0.40	-12.04%
YoY %	-8.33%	9.09%	-2.94%	3.03%	-8.33%	-10.00%	-	-
Horiz. %	82.50%	90.00%	82.50%	85.00%	82.50%	90.00%	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