[AMFIRST] QoQ Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 29,118 29,135 29,266 29,639 29,084 28,595 28,838 0.65% QoQ % -0.06% -0.45% -1.26% 1.91% 1.71% -0.84% - Horiz. % 100.97% 101.03% 101.48% 102.78% 100.85% 99.16% 100.00%
PBT 6,586 6,645 1,253 6,673 7,399 6,968 -11,769 - QoQ % -0.89% 430.33% -81.22% -9.81% 6.19% 159.21% - Horiz. % -55.96% -56.46% -10.65% -56.70% -62.87% -59.21% 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 6,586 6,645 1,253 6,673 7,399 6,968 -11,769 - QoQ % -0.89% 430.33% -81.22% -9.81% 6.19% 159.21% - Horiz. % -55.96% -56.46% -10.65% -56.70% -62.87% -59.21% 100.00%
NP to SH 6,586 6,645 1,253 6,673 7,399 6,968 -11,769 - QoQ % -0.89% 430.33% -81.22% -9.81% 6.19% 159.21% - Horiz. % -55.96% -56.46% -10.65% -56.70% -62.87% -59.21% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 22,532 22,490 28,013 22,966 21,685 21,627 40,607 -32.45% QoQ % 0.19% -19.72% 21.98% 5.91% 0.27% -46.74% - Horiz. % 55.49% 55.38% 68.99% 56.56% 53.40% 53.26% 100.00%
Net Worth 843,176 836,586 844,548 843,313 849,422 842,077 849,353 -0.49% QoQ % 0.79% -0.94% 0.15% -0.72% 0.87% -0.86% - Horiz. % 99.27% 98.50% 99.43% 99.29% 100.01% 99.14% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 12,767 - 14,620 - 12,835 - 14,277 -7.18% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.42% 0.00% 102.40% 0.00% 89.90% 0.00% 100.00%
Div Payout % 193.85 % - % 1,166.83 % - % 173.48 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 111.74% 0.00% 672.60% 0.00% 100.00% - -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 843,176 836,586 844,548 843,313 849,422 842,077 849,353 -0.49% QoQ % 0.79% -0.94% 0.15% -0.72% 0.87% -0.86% - Horiz. % 99.27% 98.50% 99.43% 99.29% 100.01% 99.14% 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 22.62 % 22.81 % 4.28 % 22.51 % 25.44 % 24.37 % -40.81 % - QoQ % -0.83% 432.94% -80.99% -11.52% 4.39% 159.72% - Horiz. % -55.43% -55.89% -10.49% -55.16% -62.34% -59.72% 100.00%
ROE 0.78 % 0.79 % 0.15 % 0.79 % 0.87 % 0.83 % -1.39 % - QoQ % -1.27% 426.67% -81.01% -9.20% 4.82% 159.71% - Horiz. % -56.12% -56.83% -10.79% -56.83% -62.59% -59.71% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.24 4.24 4.26 4.32 4.24 4.17 4.20 0.63% QoQ % 0.00% -0.47% -1.39% 1.89% 1.68% -0.71% - Horiz. % 100.95% 100.95% 101.43% 102.86% 100.95% 99.29% 100.00%
EPS 0.96 0.96 0.18 0.98 1.08 1.01 -1.71 - QoQ % 0.00% 433.33% -81.63% -9.26% 6.93% 159.06% - Horiz. % -56.14% -56.14% -10.53% -57.31% -63.16% -59.06% 100.00%
DPS 1.86 0.00 2.13 0.00 1.87 0.00 2.08 -7.18% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.42% 0.00% 102.40% 0.00% 89.90% 0.00% 100.00%
NAPS 1.2284 1.2188 1.2304 1.2286 1.2375 1.2268 1.2374 -0.49% QoQ % 0.79% -0.94% 0.15% -0.72% 0.87% -0.86% - Horiz. % 99.27% 98.50% 99.43% 99.29% 100.01% 99.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 686,402 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.24 4.24 4.26 4.32 4.24 4.17 4.20 0.63% QoQ % 0.00% -0.47% -1.39% 1.89% 1.68% -0.71% - Horiz. % 100.95% 100.95% 101.43% 102.86% 100.95% 99.29% 100.00%
EPS 0.96 0.96 0.18 0.98 1.08 1.01 -1.71 - QoQ % 0.00% 433.33% -81.63% -9.26% 6.93% 159.06% - Horiz. % -56.14% -56.14% -10.53% -57.31% -63.16% -59.06% 100.00%
DPS 1.86 0.00 2.13 0.00 1.87 0.00 2.08 -7.18% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.42% 0.00% 102.40% 0.00% 89.90% 0.00% 100.00%
NAPS 1.2284 1.2188 1.2304 1.2286 1.2375 1.2268 1.2374 -0.49% QoQ % 0.79% -0.94% 0.15% -0.72% 0.87% -0.86% - Horiz. % 99.27% 98.50% 99.43% 99.29% 100.01% 99.14% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4950 0.5050 0.5350 0.5250 0.5950 0.6050 0.6000 -
P/RPS 11.67 11.90 12.55 12.16 14.04 14.52 14.28 -12.58% QoQ % -1.93% -5.18% 3.21% -13.39% -3.31% 1.68% - Horiz. % 81.72% 83.33% 87.89% 85.15% 98.32% 101.68% 100.00%
P/EPS 51.59 52.16 293.08 54.00 55.20 59.60 -34.99 - QoQ % -1.09% -82.20% 442.74% -2.17% -7.38% 270.33% - Horiz. % -147.44% -149.07% -837.61% -154.33% -157.76% -170.33% 100.00%
EY 1.94 1.92 0.34 1.85 1.81 1.68 -2.86 - QoQ % 1.04% 464.71% -81.62% 2.21% 7.74% 158.74% - Horiz. % -67.83% -67.13% -11.89% -64.69% -63.29% -58.74% 100.00%
DY 3.76 0.00 3.98 0.00 3.14 0.00 3.47 5.49% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.36% 0.00% 114.70% 0.00% 90.49% 0.00% 100.00%
P/NAPS 0.40 0.41 0.43 0.43 0.48 0.49 0.48 -11.44% QoQ % -2.44% -4.65% 0.00% -10.42% -2.04% 2.08% - Horiz. % 83.33% 85.42% 89.58% 89.58% 100.00% 102.08% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 16/08/19 19/04/19 11/02/19 15/11/18 16/08/18 20/04/18 -
Price 0.4850 0.5100 0.5250 0.5200 0.5800 0.6000 0.6000 -
P/RPS 11.43 12.02 12.31 12.04 13.69 14.40 14.28 -13.78% QoQ % -4.91% -2.36% 2.24% -12.05% -4.93% 0.84% - Horiz. % 80.04% 84.17% 86.20% 84.31% 95.87% 100.84% 100.00%
P/EPS 50.55 52.68 287.60 53.49 53.81 59.10 -34.99 - QoQ % -4.04% -81.68% 437.67% -0.59% -8.95% 268.91% - Horiz. % -144.47% -150.56% -821.95% -152.87% -153.79% -168.91% 100.00%
EY 1.98 1.90 0.35 1.87 1.86 1.69 -2.86 - QoQ % 4.21% 442.86% -81.28% 0.54% 10.06% 159.09% - Horiz. % -69.23% -66.43% -12.24% -65.38% -65.03% -59.09% 100.00%
DY 3.84 0.00 4.06 0.00 3.22 0.00 3.47 6.98% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.66% 0.00% 117.00% 0.00% 92.80% 0.00% 100.00%
P/NAPS 0.39 0.42 0.43 0.42 0.47 0.49 0.48 -12.92% QoQ % -7.14% -2.33% 2.38% -10.64% -4.08% 2.08% - Horiz. % 81.25% 87.50% 89.58% 87.50% 97.92% 102.08% 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 
