[AMFIRST] QoQ Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 29,639 29,084 28,595 28,838 29,456 27,754 28,050 3.73% QoQ % 1.91% 1.71% -0.84% -2.10% 6.13% -1.06% - Horiz. % 105.66% 103.69% 101.94% 102.81% 105.01% 98.94% 100.00%
PBT 6,673 7,399 6,968 -11,769 9,190 7,518 6,393 2.89% QoQ % -9.81% 6.19% 159.21% -228.06% 22.24% 17.60% - Horiz. % 104.38% 115.74% 108.99% -184.09% 143.75% 117.60% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 6,673 7,399 6,968 -11,769 9,190 7,518 6,393 2.89% QoQ % -9.81% 6.19% 159.21% -228.06% 22.24% 17.60% - Horiz. % 104.38% 115.74% 108.99% -184.09% 143.75% 117.60% 100.00%
NP to SH 6,673 7,399 6,968 -11,769 9,190 7,518 6,393 2.89% QoQ % -9.81% 6.19% 159.21% -228.06% 22.24% 17.60% - Horiz. % 104.38% 115.74% 108.99% -184.09% 143.75% 117.60% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 22,966 21,685 21,627 40,607 20,266 20,236 21,657 3.98% QoQ % 5.91% 0.27% -46.74% 100.37% 0.15% -6.56% - Horiz. % 106.04% 100.13% 99.86% 187.50% 93.58% 93.44% 100.00%
Net Worth 843,313 849,422 842,077 849,353 861,159 866,513 858,963 -1.22% QoQ % -0.72% 0.87% -0.86% -1.37% -0.62% 0.88% - Horiz. % 98.18% 98.89% 98.03% 98.88% 100.26% 100.88% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 12,835 - 14,277 - 14,551 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 88.21% 0.00% 98.11% 0.00% 100.00% -
Div Payout % - % 173.48 % - % - % - % 193.56 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 89.63% 0.00% 0.00% 0.00% 100.00% -
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 843,313 849,422 842,077 849,353 861,159 866,513 858,963 -1.22% QoQ % -0.72% 0.87% -0.86% -1.37% -0.62% 0.88% - Horiz. % 98.18% 98.89% 98.03% 98.88% 100.26% 100.88% 100.00%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 - QoQ % 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%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 22.51 % 25.44 % 24.37 % -40.81 % 31.20 % 27.09 % 22.79 % -0.82% QoQ % -11.52% 4.39% 159.72% -230.80% 15.17% 18.87% - Horiz. % 98.77% 111.63% 106.93% -179.07% 136.90% 118.87% 100.00%
ROE 0.79 % 0.87 % 0.83 % -1.39 % 1.07 % 0.87 % 0.74 % 4.44% QoQ % -9.20% 4.82% 159.71% -229.91% 22.99% 17.57% - Horiz. % 106.76% 117.57% 112.16% -187.84% 144.59% 117.57% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.32 4.24 4.17 4.20 4.29 4.04 4.09 3.70% QoQ % 1.89% 1.68% -0.71% -2.10% 6.19% -1.22% - Horiz. % 105.62% 103.67% 101.96% 102.69% 104.89% 98.78% 100.00%
EPS 0.98 1.08 1.01 -1.71 1.34 1.10 0.93 3.54% QoQ % -9.26% 6.93% 159.06% -227.61% 21.82% 18.28% - Horiz. % 105.38% 116.13% 108.60% -183.87% 144.09% 118.28% 100.00%
DPS 0.00 1.87 0.00 2.08 0.00 2.12 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 88.21% 0.00% 98.11% 0.00% 100.00% -
NAPS 1.2286 1.2375 1.2268 1.2374 1.2546 1.2624 1.2514 -1.22% QoQ % -0.72% 0.87% -0.86% -1.37% -0.62% 0.88% - Horiz. % 98.18% 98.89% 98.03% 98.88% 100.26% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 680,918 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.32 4.24 4.17 4.20 4.29 4.04 4.09 3.70% QoQ % 1.89% 1.68% -0.71% -2.10% 6.19% -1.22% - Horiz. % 105.62% 103.67% 101.96% 102.69% 104.89% 98.78% 100.00%
EPS 0.98 1.08 1.01 -1.71 1.34 1.10 0.93 3.54% QoQ % -9.26% 6.93% 159.06% -227.61% 21.82% 18.28% - Horiz. % 105.38% 116.13% 108.60% -183.87% 144.09% 118.28% 100.00%
DPS 0.00 1.87 0.00 2.08 0.00 2.12 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 88.21% 0.00% 98.11% 0.00% 100.00% -
NAPS 1.2286 1.2375 1.2268 1.2374 1.2546 1.2624 1.2514 -1.22% QoQ % -0.72% 0.87% -0.86% -1.37% -0.62% 0.88% - Horiz. % 98.18% 98.89% 98.03% 98.88% 100.26% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5250 0.5950 0.6050 0.6000 0.6750 0.7150 0.7500 -
P/RPS 12.16 14.04 14.52 14.28 15.73 17.68 18.35 -23.93% QoQ % -13.39% -3.31% 1.68% -9.22% -11.03% -3.65% - Horiz. % 66.27% 76.51% 79.13% 77.82% 85.72% 96.35% 100.00%
P/EPS 54.00 55.20 59.60 -34.99 50.42 65.28 80.53 -23.33% QoQ % -2.17% -7.38% 270.33% -169.40% -22.76% -18.94% - Horiz. % 67.06% 68.55% 74.01% -43.45% 62.61% 81.06% 100.00%
EY 1.85 1.81 1.68 -2.86 1.98 1.53 1.24 30.47% QoQ % 2.21% 7.74% 158.74% -244.44% 29.41% 23.39% - Horiz. % 149.19% 145.97% 135.48% -230.65% 159.68% 123.39% 100.00%
DY 0.00 3.14 0.00 3.47 0.00 2.97 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.72% 0.00% 116.84% 0.00% 100.00% -
P/NAPS 0.43 0.48 0.49 0.48 0.54 0.57 0.60 -19.87% QoQ % -10.42% -2.04% 2.08% -11.11% -5.26% -5.00% - Horiz. % 71.67% 80.00% 81.67% 80.00% 90.00% 95.00% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 11/02/19 15/11/18 16/08/18 20/04/18 22/02/18 21/11/17 17/08/17 -
Price 0.5200 0.5800 0.6000 0.6000 0.6450 0.7050 0.7150 -
P/RPS 12.04 13.69 14.40 14.28 15.03 17.44 17.50 -22.01% QoQ % -12.05% -4.93% 0.84% -4.99% -13.82% -0.34% - Horiz. % 68.80% 78.23% 82.29% 81.60% 85.89% 99.66% 100.00%
P/EPS 53.49 53.81 59.10 -34.99 48.18 64.37 76.77 -21.35% QoQ % -0.59% -8.95% 268.91% -172.62% -25.15% -16.15% - Horiz. % 69.68% 70.09% 76.98% -45.58% 62.76% 83.85% 100.00%
EY 1.87 1.86 1.69 -2.86 2.08 1.55 1.30 27.34% QoQ % 0.54% 10.06% 159.09% -237.50% 34.19% 19.23% - Horiz. % 143.85% 143.08% 130.00% -220.00% 160.00% 119.23% 100.00%
DY 0.00 3.22 0.00 3.47 0.00 3.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 106.98% 0.00% 115.28% 0.00% 100.00% -
P/NAPS 0.42 0.47 0.49 0.48 0.51 0.56 0.57 -18.37% QoQ % -10.64% -4.08% 2.08% -5.88% -8.93% -1.75% - Horiz. % 73.68% 82.46% 85.96% 84.21% 89.47% 98.25% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Corporate presentation - 3Q FY2019 2.pdf 
