[AMFIRST] YoY TTM Result on 30-Sep-2016 [#2]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	117,158	115,973	111,678	105,871	102,449	110,935	112,594	0.66%
YoY %	1.02%	3.85%	5.48%	3.34%	-7.65%	-1.47%	-	-
Horiz. %	104.05%	103.00%	99.19%	94.03%	90.99%	98.53%	100.00%	-
PBT	21,157	11,788	24,669	63,924	33,000	58,988	55,246	-14.77%
YoY %	79.48%	-52.22%	-61.41%	93.71%	-44.06%	6.77%	-	-
Horiz. %	38.30%	21.34%	44.65%	115.71%	59.73%	106.77%	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	21,157	11,788	24,669	63,924	33,000	58,988	55,246	-14.77%
YoY %	79.48%	-52.22%	-61.41%	93.71%	-44.06%	6.77%	-	-
Horiz. %	38.30%	21.34%	44.65%	115.71%	59.73%	106.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,157	11,788	24,669	63,924	33,000	58,988	55,246	-14.77%
YoY %	79.48%	-52.22%	-61.41%	93.71%	-44.06%	6.77%	-	-
Horiz. %	38.30%	21.34%	44.65%	115.71%	59.73%	106.77%	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	96,001	104,185	87,009	41,947	69,449	51,947	57,348	8.96%
YoY %	-7.86%	19.74%	107.43%	-39.60%	33.69%	-9.42%	-	-
Horiz. %	167.40%	181.67%	151.72%	73.14%	121.10%	90.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	843,176	849,422	866,513	869,671	840,773	845,715	837,204	0.11%
YoY %	-0.74%	-1.97%	-0.36%	3.44%	-0.58%	1.02%	-	-
Horiz. %	100.71%	101.46%	103.50%	103.88%	100.43%	101.02%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	27,387	27,112	29,172	34,320	30,682	46,596	71,797	-14.83%
YoY %	1.01%	-7.06%	-15.00%	11.86%	-34.15%	-35.10%	-	-
Horiz. %	38.15%	37.76%	40.63%	47.80%	42.73%	64.90%	100.00%	-
Div Payout %	129.45%	230.00%	118.25%	53.69%	92.98%	78.99%	129.96%	-
YoY %	-43.72%	94.50%	120.25%	-42.26%	17.71%	-39.22%	-	-
Horiz. %	99.61%	176.98%	90.99%	41.31%	71.55%	60.78%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	843,176	849,422	866,513	869,671	840,773	845,715	837,204	0.11%
YoY %	-0.74%	-1.97%	-0.36%	3.44%	-0.58%	1.02%	-	-
Horiz. %	100.71%	101.46%	103.50%	103.88%	100.43%	101.02%	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%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	18.06%	10.16%	22.09%	60.38%	32.21%	53.17%	49.07%	-
YoY %	77.76%	-54.01%	-63.42%	87.46%	-39.42%	8.36%	-	-
Horiz. %	36.80%	20.71%	45.02%	123.05%	65.64%	108.36%	100.00%	-
ROE	2.51%	1.39%	2.85%	7.35%	3.92%	6.97%	6.60%	-
YoY %	80.58%	-51.23%	-61.22%	87.50%	-43.76%	5.61%	-	-
Horiz. %	38.03%	21.06%	43.18%	111.36%	59.39%	105.61%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	17.07	16.90	16.27	15.42	14.93	16.16	16.40	0.66%
YoY %	1.01%	3.87%	5.51%	3.28%	-7.61%	-1.46%	-	-
Horiz. %	104.09%	103.05%	99.21%	94.02%	91.04%	98.54%	100.00%	-
EPS	3.08	1.72	3.59	9.31	4.81	8.59	8.05	-14.78%
YoY %	79.07%	-52.09%	-61.44%	93.56%	-44.00%	6.71%	-	-
Horiz. %	38.26%	21.37%	44.60%	115.65%	59.75%	106.71%	100.00%	-
DPS	3.99	3.95	4.25	5.00	4.47	6.79	10.46	-14.83%
YoY %	1.01%	-7.06%	-15.00%	11.86%	-34.17%	-35.09%	-	-
Horiz. %	38.15%	37.76%	40.63%	47.80%	42.73%	64.91%	100.00%	-
NAPS	1.2284	1.2375	1.2624	1.267	1.2249	1.2321	1.2197	0.11%
YoY %	-0.74%	-1.97%	-0.36%	3.44%	-0.58%	1.02%	-	-
Horiz. %	100.71%	101.46%	103.50%	103.88%	100.43%	101.02%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 686,402
RPS	17.07	16.90	16.27	15.42	14.93	16.16	16.40	0.66%
YoY %	1.01%	3.87%	5.51%	3.28%	-7.61%	-1.46%	-	-
Horiz. %	104.09%	103.05%	99.21%	94.02%	91.04%	98.54%	100.00%	-
EPS	3.08	1.72	3.59	9.31	4.81	8.59	8.05	-14.78%
YoY %	79.07%	-52.09%	-61.44%	93.56%	-44.00%	6.71%	-	-
Horiz. %	38.26%	21.37%	44.60%	115.65%	59.75%	106.71%	100.00%	-
DPS	3.99	3.95	4.25	5.00	4.47	6.79	10.46	-14.83%
YoY %	1.01%	-7.06%	-15.00%	11.86%	-34.17%	-35.09%	-	-
Horiz. %	38.15%	37.76%	40.63%	47.80%	42.73%	64.91%	100.00%	-
NAPS	1.2284	1.2375	1.2624	1.267	1.2249	1.2321	1.2197	0.11%
YoY %	-0.74%	-1.97%	-0.36%	3.44%	-0.58%	1.02%	-	-
Horiz. %	100.71%	101.46%	103.50%	103.88%	100.43%	101.02%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	0.495	0.595	0.715	0.805	0.795	0.97	1.04	-
P/RPS	2.90	3.52	4.39	5.22	5.33	6.00	6.34	-12.21%
YoY %	-17.61%	-19.82%	-15.90%	-2.06%	-11.17%	-5.36%	-	-
Horiz. %	45.74%	55.52%	69.24%	82.33%	84.07%	94.64%	100.00%	-
P/EPS	16.06	34.65	19.89	8.64	16.54	11.29	12.92	3.69%
YoY %	-53.65%	74.21%	130.21%	-47.76%	46.50%	-12.62%	-	-
Horiz. %	124.30%	268.19%	153.95%	66.87%	128.02%	87.38%	100.00%	-
EY	6.23	2.89	5.03	11.57	6.05	8.86	7.74	-3.55%
YoY %	115.57%	-42.54%	-56.53%	91.24%	-31.72%	14.47%	-	-
Horiz. %	80.49%	37.34%	64.99%	149.48%	78.17%	114.47%	100.00%	-
DY	8.06	6.64	5.94	6.21	5.62	7.00	10.06	-3.62%
YoY %	21.39%	11.78%	-4.35%	10.50%	-19.71%	-30.42%	-	-
Horiz. %	80.12%	66.00%	59.05%	61.73%	55.86%	69.58%	100.00%	-
P/NAPS	0.40	0.48	0.57	0.64	0.65	0.79	0.85	-11.80%
YoY %	-16.67%	-15.79%	-10.94%	-1.54%	-17.72%	-7.06%	-	-
Horiz. %	47.06%	56.47%	67.06%	75.29%	76.47%	92.94%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	15/11/19	15/11/18	21/11/17	14/11/16	11/11/15	21/11/14	06/11/13	-
Price	0.485	0.58	0.705	0.85	0.81	0.98	1.04	-
P/RPS	2.84	3.43	4.33	5.51	5.43	6.06	6.34	-12.52%
YoY %	-17.20%	-20.79%	-21.42%	1.47%	-10.40%	-4.42%	-	-
Horiz. %	44.79%	54.10%	68.30%	86.91%	85.65%	95.58%	100.00%	-
P/EPS	15.73	33.77	19.62	9.13	16.85	11.40	12.92	3.33%
YoY %	-53.42%	72.12%	114.90%	-45.82%	47.81%	-11.76%	-	-
Horiz. %	121.75%	261.38%	151.86%	70.67%	130.42%	88.24%	100.00%	-
EY	6.36	2.96	5.10	10.96	5.94	8.77	7.74	-3.21%
YoY %	114.86%	-41.96%	-53.47%	84.51%	-32.27%	13.31%	-	-
Horiz. %	82.17%	38.24%	65.89%	141.60%	76.74%	113.31%	100.00%	-
DY	8.23	6.81	6.03	5.88	5.52	6.93	10.06	-3.28%
YoY %	20.85%	12.94%	2.55%	6.52%	-20.35%	-31.11%	-	-
Horiz. %	81.81%	67.69%	59.94%	58.45%	54.87%	68.89%	100.00%	-
P/NAPS	0.39	0.47	0.56	0.67	0.66	0.80	0.85	-12.17%
YoY %	-17.02%	-16.07%	-16.42%	1.52%	-17.50%	-5.88%	-	-
Horiz. %	45.88%	55.29%	65.88%	78.82%	77.65%	94.12%	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