[AMFIRST] YoY Quarter Result on 30-Sep-2013 [#2]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	27,992	24,702	26,903	27,805	26,830	23,429	22,084	4.02%
YoY %	13.32%	-8.18%	-3.24%	3.63%	14.52%	6.09%	-	-
Horiz. %	126.75%	111.85%	121.82%	125.91%	121.49%	106.09%	100.00%	-
PBT	5,415	8,980	10,654	12,268	12,087	9,512	10,645	-10.64%
YoY %	-39.70%	-15.71%	-13.16%	1.50%	27.07%	-10.64%	-	-
Horiz. %	50.87%	84.36%	100.08%	115.25%	113.55%	89.36%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	5,415	8,980	10,654	12,268	12,087	9,512	10,645	-10.64%
YoY %	-39.70%	-15.71%	-13.16%	1.50%	27.07%	-10.64%	-	-
Horiz. %	50.87%	84.36%	100.08%	115.25%	113.55%	89.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,415	8,980	10,654	12,268	12,087	9,512	10,645	-10.64%
YoY %	-39.70%	-15.71%	-13.16%	1.50%	27.07%	-10.64%	-	-
Horiz. %	50.87%	84.36%	100.08%	115.25%	113.55%	89.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	22,577	15,722	16,249	15,537	14,743	13,917	11,439	11.98%
YoY %	43.60%	-3.24%	4.58%	5.39%	5.94%	21.66%	-	-
Horiz. %	197.37%	137.44%	142.05%	135.82%	128.88%	121.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	869,671	840,773	845,715	837,204	828,830	602,983	581,096	6.94%
YoY %	3.44%	-0.58%	1.02%	1.01%	37.45%	3.77%	-	-
Horiz. %	149.66%	144.69%	145.54%	144.07%	142.63%	103.77%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	13,247	13,933	21,209	25,053	21,690	19,195	20,646	-7.12%
YoY %	-4.92%	-34.31%	-15.34%	15.50%	13.00%	-7.03%	-	-
Horiz. %	64.16%	67.49%	102.73%	121.35%	105.06%	92.97%	100.00%	-
Div Payout %	244.65%	155.17%	199.08%	204.22%	179.45%	201.80%	193.95%	-
YoY %	57.67%	-22.06%	-2.52%	13.80%	-11.08%	4.05%	-	-
Horiz. %	126.14%	80.01%	102.65%	105.30%	92.52%	104.05%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	869,671	840,773	845,715	837,204	828,830	602,983	581,096	6.94%
YoY %	3.44%	-0.58%	1.02%	1.01%	37.45%	3.77%	-	-
Horiz. %	149.66%	144.69%	145.54%	144.07%	142.63%	103.77%	100.00%	-
NOSH	686,402	686,402	686,402	686,402	686,402	428,468	429,233	8.13%
YoY %	0.00%	0.00%	0.00%	0.00%	60.20%	-0.18%	-	-
Horiz. %	159.91%	159.91%	159.91%	159.91%	159.91%	99.82%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	19.34%	36.35%	39.60%	44.12%	45.05%	40.60%	48.20%	-
YoY %	-46.80%	-8.21%	-10.24%	-2.06%	10.96%	-15.77%	-	-
Horiz. %	40.12%	75.41%	82.16%	91.54%	93.46%	84.23%	100.00%	-
ROE	0.62%	1.07%	1.26%	1.47%	1.46%	1.58%	1.83%	-
YoY %	-42.06%	-15.08%	-14.29%	0.68%	-7.59%	-13.66%	-	-
Horiz. %	33.88%	58.47%	68.85%	80.33%	79.78%	86.34%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	4.08	3.60	3.92	4.05	3.91	5.47	5.14	-3.77%
YoY %	13.33%	-8.16%	-3.21%	3.58%	-28.52%	6.42%	-	-
Horiz. %	79.38%	70.04%	76.26%	78.79%	76.07%	106.42%	100.00%	-
EPS	0.79	1.31	1.55	1.79	2.07	2.22	2.48	-17.34%
YoY %	-39.69%	-15.48%	-13.41%	-13.53%	-6.76%	-10.48%	-	-
Horiz. %	31.85%	52.82%	62.50%	72.18%	83.47%	89.52%	100.00%	-
DPS	1.93	2.03	3.09	3.65	3.16	4.48	4.81	-14.10%
YoY %	-4.93%	-34.30%	-15.34%	15.51%	-29.46%	-6.86%	-	-
Horiz. %	40.12%	42.20%	64.24%	75.88%	65.70%	93.14%	100.00%	-
NAPS	1.267	1.2249	1.2321	1.2197	1.2075	1.4073	1.3538	-1.09%
YoY %	3.44%	-0.58%	1.02%	1.01%	-14.20%	3.95%	-	-
Horiz. %	93.59%	90.48%	91.01%	90.09%	89.19%	103.95%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 686,402
RPS	4.08	3.60	3.92	4.05	3.91	3.41	3.22	4.02%
YoY %	13.33%	-8.16%	-3.21%	3.58%	14.66%	5.90%	-	-
Horiz. %	126.71%	111.80%	121.74%	125.78%	121.43%	105.90%	100.00%	-
EPS	0.79	1.31	1.55	1.79	2.07	1.39	1.55	-10.61%
YoY %	-39.69%	-15.48%	-13.41%	-13.53%	48.92%	-10.32%	-	-
Horiz. %	50.97%	84.52%	100.00%	115.48%	133.55%	89.68%	100.00%	-
DPS	1.93	2.03	3.09	3.65	3.16	2.80	3.01	-7.13%
YoY %	-4.93%	-34.30%	-15.34%	15.51%	12.86%	-6.98%	-	-
Horiz. %	64.12%	67.44%	102.66%	121.26%	104.98%	93.02%	100.00%	-
NAPS	1.267	1.2249	1.2321	1.2197	1.2075	0.8785	0.8466	6.94%
YoY %	3.44%	-0.58%	1.02%	1.01%	37.45%	3.77%	-	-
Horiz. %	149.66%	144.68%	145.54%	144.07%	142.63%	103.77%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	0.805	0.795	0.97	1.04	1.10	1.12	1.19	-
P/RPS	19.74	22.09	24.75	25.67	28.14	20.48	23.13	-2.60%
YoY %	-10.64%	-10.75%	-3.58%	-8.78%	37.40%	-11.46%	-	-
Horiz. %	85.34%	95.50%	107.00%	110.98%	121.66%	88.54%	100.00%	-
P/EPS	102.04	60.77	62.49	58.19	62.47	50.45	47.98	13.38%
YoY %	67.91%	-2.75%	7.39%	-6.85%	23.83%	5.15%	-	-
Horiz. %	212.67%	126.66%	130.24%	121.28%	130.20%	105.15%	100.00%	-
EY	0.98	1.65	1.60	1.72	1.60	1.98	2.08	-11.77%
YoY %	-40.61%	3.12%	-6.98%	7.50%	-19.19%	-4.81%	-	-
Horiz. %	47.12%	79.33%	76.92%	82.69%	76.92%	95.19%	100.00%	-
DY	2.40	2.55	3.19	3.51	2.87	4.00	4.04	-8.30%
YoY %	-5.88%	-20.06%	-9.12%	22.30%	-28.25%	-0.99%	-	-
Horiz. %	59.41%	63.12%	78.96%	86.88%	71.04%	99.01%	100.00%	-
P/NAPS	0.64	0.65	0.79	0.85	0.91	0.80	0.88	-5.16%
YoY %	-1.54%	-17.72%	-7.06%	-6.59%	13.75%	-9.09%	-	-
Horiz. %	72.73%	73.86%	89.77%	96.59%	103.41%	90.91%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	14/11/16	11/11/15	21/11/14	06/11/13	06/11/12	18/10/11	03/11/10	-
Price	0.85	0.81	0.98	1.04	1.13	1.16	1.19	-
P/RPS	20.84	22.51	25.00	25.67	28.91	21.21	23.13	-1.72%
YoY %	-7.42%	-9.96%	-2.61%	-11.21%	36.30%	-8.30%	-	-
Horiz. %	90.10%	97.32%	108.08%	110.98%	124.99%	91.70%	100.00%	-
P/EPS	107.75	61.91	63.14	58.19	64.17	52.25	47.98	14.42%
YoY %	74.04%	-1.95%	8.51%	-9.32%	22.81%	8.90%	-	-
Horiz. %	224.57%	129.03%	131.60%	121.28%	133.74%	108.90%	100.00%	-
EY	0.93	1.62	1.58	1.72	1.56	1.91	2.08	-12.54%
YoY %	-42.59%	2.53%	-8.14%	10.26%	-18.32%	-8.17%	-	-
Horiz. %	44.71%	77.88%	75.96%	82.69%	75.00%	91.83%	100.00%	-
DY	2.27	2.51	3.15	3.51	2.80	3.86	4.04	-9.15%
YoY %	-9.56%	-20.32%	-10.26%	25.36%	-27.46%	-4.46%	-	-
Horiz. %	56.19%	62.13%	77.97%	86.88%	69.31%	95.54%	100.00%	-
P/NAPS	0.67	0.66	0.80	0.85	0.94	0.82	0.88	-4.43%
YoY %	1.52%	-17.50%	-5.88%	-9.57%	14.63%	-6.82%	-	-
Horiz. %	76.14%	75.00%	90.91%	96.59%	106.82%	93.18%	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