[AMFIRST] YoY TTM Result on 30-Jun-2019 [#1]

Stock

[AMFIRST] AMFIRST REITS

Announcement Date

16-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- -1.45%

YoY- 84.51%

Quarter Report

AmFIRST REIT - Interim Financial Report 1Q FY2020.pdf

Latest QR

Upcoming QR

AMFIRST's Result

AMFIRST's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	99,211	106,124	118,465	117,124	114,643	111,916	102,581	-0.55%
YoY %	-6.51%	-10.42%	1.14%	2.16%	2.44%	9.10%	-	-
Horiz. %	96.71%	103.45%	115.48%	114.18%	111.76%	109.10%	100.00%	-
PBT	3,797	3,159	23,450	21,970	11,907	22,566	67,489	-38.08%
YoY %	20.20%	-86.53%	6.74%	84.51%	-47.23%	-66.56%	-	-
Horiz. %	5.63%	4.68%	34.75%	32.55%	17.64%	33.44%	100.00%	-
Tax	833	352	-2,421	0	0	0	0	-
YoY %	136.65%	114.54%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-34.41%	-14.54%	100.00%	-	-	-	-	-
NP	4,630	3,511	21,029	21,970	11,907	22,566	67,489	-36.00%
YoY %	31.87%	-83.30%	-4.28%	84.51%	-47.23%	-66.56%	-	-
Horiz. %	6.86%	5.20%	31.16%	32.55%	17.64%	33.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,630	3,511	21,029	21,970	11,907	22,566	67,489	-36.00%
YoY %	31.87%	-83.30%	-4.28%	84.51%	-47.23%	-66.56%	-	-
Horiz. %	6.86%	5.20%	31.16%	32.55%	17.64%	33.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-21.94%	-11.14%	10.32%	0.00%	0.00%	0.00%	0.00%	-
YoY %	-96.95%	-207.95%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-212.60%	-107.95%	100.00%	-	-	-	-	-
Total Cost	94,581	102,613	97,436	95,154	102,736	89,350	35,092	17.95%
YoY %	-7.83%	5.31%	2.40%	-7.38%	14.98%	154.62%	-	-
Horiz. %	269.52%	292.41%	277.66%	271.16%	292.76%	254.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	802,678	818,740	834,596	836,586	842,077	858,963	864,248	-1.22%
YoY %	-1.96%	-1.90%	-0.24%	-0.65%	-1.97%	-0.61%	-	-
Horiz. %	92.88%	94.73%	96.57%	96.80%	97.43%	99.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	20,729	19,356	22,994	27,456	28,828	27,867	35,006	-8.35%
YoY %	7.09%	-15.82%	-16.25%	-4.76%	3.45%	-20.39%	-	-
Horiz. %	59.22%	55.29%	65.69%	78.43%	82.35%	79.61%	100.00%	-
Div Payout %	447.72%	551.31%	109.35%	124.97%	242.12%	123.50%	51.87%	-
YoY %	-18.79%	404.17%	-12.50%	-48.39%	96.05%	138.10%	-	-
Horiz. %	863.16%	1,062.87%	210.82%	240.93%	466.78%	238.10%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	802,678	818,740	834,596	836,586	842,077	858,963	864,248	-1.22%
YoY %	-1.96%	-1.90%	-0.24%	-0.65%	-1.97%	-0.61%	-	-
Horiz. %	92.88%	94.73%	96.57%	96.80%	97.43%	99.39%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	4.67%	3.31%	17.75%	18.76%	10.39%	20.16%	65.79%	-
YoY %	41.09%	-81.35%	-5.38%	80.56%	-48.46%	-69.36%	-	-
Horiz. %	7.10%	5.03%	26.98%	28.51%	15.79%	30.64%	100.00%	-
ROE	0.58%	0.43%	2.52%	2.63%	1.41%	2.63%	7.81%	-
YoY %	34.88%	-82.94%	-4.18%	86.52%	-46.39%	-66.33%	-	-
Horiz. %	7.43%	5.51%	32.27%	33.67%	18.05%	33.67%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	14.45	15.46	17.26	17.06	16.70	16.30	14.94	-0.55%
YoY %	-6.53%	-10.43%	1.17%	2.16%	2.45%	9.10%	-	-
Horiz. %	96.72%	103.48%	115.53%	114.19%	111.78%	109.10%	100.00%	-
EPS	0.67	0.51	3.06	3.20	1.73	3.29	9.83	-36.07%
YoY %	31.37%	-83.33%	-4.38%	84.97%	-47.42%	-66.53%	-	-
Horiz. %	6.82%	5.19%	31.13%	32.55%	17.60%	33.47%	100.00%	-
DPS	3.02	2.82	3.35	4.00	4.20	4.06	5.10	-8.35%
YoY %	7.09%	-15.82%	-16.25%	-4.76%	3.45%	-20.39%	-	-
Horiz. %	59.22%	55.29%	65.69%	78.43%	82.35%	79.61%	100.00%	-
NAPS	1.1694	1.1928	1.2159	1.2188	1.2268	1.2514	1.2591	-1.22%
YoY %	-1.96%	-1.90%	-0.24%	-0.65%	-1.97%	-0.61%	-	-
Horiz. %	92.88%	94.73%	96.57%	96.80%	97.43%	99.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 686,402
RPS	14.45	15.46	17.26	17.06	16.70	16.30	14.94	-0.55%
YoY %	-6.53%	-10.43%	1.17%	2.16%	2.45%	9.10%	-	-
Horiz. %	96.72%	103.48%	115.53%	114.19%	111.78%	109.10%	100.00%	-
EPS	0.67	0.51	3.06	3.20	1.73	3.29	9.83	-36.07%
YoY %	31.37%	-83.33%	-4.38%	84.97%	-47.42%	-66.53%	-	-
Horiz. %	6.82%	5.19%	31.13%	32.55%	17.60%	33.47%	100.00%	-
DPS	3.02	2.82	3.35	4.00	4.20	4.06	5.10	-8.35%
YoY %	7.09%	-15.82%	-16.25%	-4.76%	3.45%	-20.39%	-	-
Horiz. %	59.22%	55.29%	65.69%	78.43%	82.35%	79.61%	100.00%	-
NAPS	1.1694	1.1928	1.2159	1.2188	1.2268	1.2514	1.2591	-1.22%
YoY %	-1.96%	-1.90%	-0.24%	-0.65%	-1.97%	-0.61%	-	-
Horiz. %	92.88%	94.73%	96.57%	96.80%	97.43%	99.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.39	0.40	0.42	0.505	0.605	0.75	0.75	-
P/RPS	2.70	2.59	2.43	2.96	3.62	4.60	5.02	-9.81%
YoY %	4.25%	6.58%	-17.91%	-18.23%	-21.30%	-8.37%	-	-
Horiz. %	53.78%	51.59%	48.41%	58.96%	72.11%	91.63%	100.00%	-
P/EPS	57.82	78.20	13.71	15.78	34.88	22.81	7.63	40.12%
YoY %	-26.06%	470.39%	-13.12%	-54.76%	52.92%	198.95%	-	-
Horiz. %	757.80%	1,024.90%	179.69%	206.82%	457.14%	298.95%	100.00%	-
EY	1.73	1.28	7.29	6.34	2.87	4.38	13.11	-28.63%
YoY %	35.16%	-82.44%	14.98%	120.91%	-34.47%	-66.59%	-	-
Horiz. %	13.20%	9.76%	55.61%	48.36%	21.89%	33.41%	100.00%	-
DY	7.74	7.05	7.98	7.92	6.94	5.41	6.80	2.18%
YoY %	9.79%	-11.65%	0.76%	14.12%	28.28%	-20.44%	-	-
Horiz. %	113.82%	103.68%	117.35%	116.47%	102.06%	79.56%	100.00%	-
P/NAPS	0.33	0.34	0.35	0.41	0.49	0.60	0.60	-9.47%
YoY %	-2.94%	-2.86%	-14.63%	-16.33%	-18.33%	0.00%	-	-
Horiz. %	55.00%	56.67%	58.33%	68.33%	81.67%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	22/08/22	23/08/21	24/08/20	16/08/19	16/08/18	17/08/17	25/08/16	-
Price	0.375	0.39	0.405	0.51	0.60	0.715	0.78	-
P/RPS	2.59	2.52	2.35	2.99	3.59	4.39	5.22	-11.01%
YoY %	2.78%	7.23%	-21.40%	-16.71%	-18.22%	-15.90%	-	-
Horiz. %	49.62%	48.28%	45.02%	57.28%	68.77%	84.10%	100.00%	-
P/EPS	55.59	76.25	13.22	15.93	34.59	21.75	7.93	38.32%
YoY %	-27.10%	476.78%	-17.01%	-53.95%	59.03%	174.27%	-	-
Horiz. %	701.01%	961.54%	166.71%	200.88%	436.19%	274.27%	100.00%	-
EY	1.80	1.31	7.56	6.28	2.89	4.60	12.61	-27.69%
YoY %	37.40%	-82.67%	20.38%	117.30%	-37.17%	-63.52%	-	-
Horiz. %	14.27%	10.39%	59.95%	49.80%	22.92%	36.48%	100.00%	-
DY	8.05	7.23	8.27	7.84	7.00	5.68	6.54	3.52%
YoY %	11.34%	-12.58%	5.48%	12.00%	23.24%	-13.15%	-	-
Horiz. %	123.09%	110.55%	126.45%	119.88%	107.03%	86.85%	100.00%	-
P/NAPS	0.32	0.33	0.33	0.42	0.49	0.57	0.62	-10.43%
YoY %	-3.03%	0.00%	-21.43%	-14.29%	-14.04%	-8.06%	-	-
Horiz. %	51.61%	53.23%	53.23%	67.74%	79.03%	91.94%	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