[AMFIRST] QoQ TTM Result on 31-Mar-2020 [#4]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	116,178	117,780	118,465	120,682	116,519	117,158	117,124	-0.53%
YoY %	-1.36%	-0.58%	-1.84%	3.57%	-0.55%	0.03%	-	-
Horiz. %	99.19%	100.56%	101.14%	103.04%	99.48%	100.03%	100.00%	-
PBT	24,056	23,386	23,450	26,007	20,836	21,157	21,970	6.20%
YoY %	2.86%	-0.27%	-9.83%	24.82%	-1.52%	-3.70%	-	-
Horiz. %	109.49%	106.45%	106.74%	118.38%	94.84%	96.30%	100.00%	-
Tax	-2,421	-2,421	-2,421	-2,421	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	-	-	-	-
NP	21,635	20,965	21,029	23,586	20,836	21,157	21,970	-1.01%
YoY %	3.20%	-0.30%	-10.84%	13.20%	-1.52%	-3.70%	-	-
Horiz. %	98.48%	95.43%	95.72%	107.36%	94.84%	96.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,635	20,965	21,029	23,586	20,836	21,157	21,970	-1.01%
YoY %	3.20%	-0.30%	-10.84%	13.20%	-1.52%	-3.70%	-	-
Horiz. %	98.48%	95.43%	95.72%	107.36%	94.84%	96.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.06%	10.35%	10.32%	9.31%	0.00%	0.00%	0.00%	-
YoY %	-2.80%	0.29%	10.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	108.06%	111.17%	110.85%	100.00%	-	-	-	-
Total Cost	94,543	96,815	97,436	97,096	95,683	96,001	95,154	-0.42%
YoY %	-2.35%	-0.64%	0.35%	1.48%	-0.33%	0.89%	-	-
Horiz. %	99.36%	101.75%	102.40%	102.04%	100.56%	100.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	838,508	841,116	834,596	840,773	836,724	843,176	836,586	0.15%
YoY %	-0.31%	0.78%	-0.73%	0.48%	-0.77%	0.79%	-	-
Horiz. %	100.23%	100.54%	99.76%	100.50%	100.02%	100.79%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	19,837	19,837	22,994	22,994	27,387	27,387	27,456	-19.40%
YoY %	0.00%	-13.73%	0.00%	-16.04%	0.00%	-0.25%	-	-
Horiz. %	72.25%	72.25%	83.75%	83.75%	99.75%	99.75%	100.00%	-
Div Payout %	91.69%	94.62%	109.35%	97.49%	131.44%	129.45%	124.97%	-
YoY %	-3.10%	-13.47%	12.17%	-25.83%	1.54%	3.58%	-	-
Horiz. %	73.37%	75.71%	87.50%	78.01%	105.18%	103.58%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	838,508	841,116	834,596	840,773	836,724	843,176	836,586	0.15%
YoY %	-0.31%	0.78%	-0.73%	0.48%	-0.77%	0.79%	-	-
Horiz. %	100.23%	100.54%	99.76%	100.50%	100.02%	100.79%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	18.62%	17.80%	17.75%	19.54%	17.88%	18.06%	18.76%	-
YoY %	4.61%	0.28%	-9.16%	9.28%	-1.00%	-3.73%	-	-
Horiz. %	99.25%	94.88%	94.62%	104.16%	95.31%	96.27%	100.00%	-
ROE	2.58%	2.49%	2.52%	2.81%	2.49%	2.51%	2.63%	-
YoY %	3.61%	-1.19%	-10.32%	12.85%	-0.80%	-4.56%	-	-
Horiz. %	98.10%	94.68%	95.82%	106.84%	94.68%	95.44%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	16.93	17.16	17.26	17.58	16.98	17.07	17.06	-0.50%
YoY %	-1.34%	-0.58%	-1.82%	3.53%	-0.53%	0.06%	-	-
Horiz. %	99.24%	100.59%	101.17%	103.05%	99.53%	100.06%	100.00%	-
EPS	3.15	3.05	3.06	3.44	3.04	3.08	3.20	-1.03%
YoY %	3.28%	-0.33%	-11.05%	13.16%	-1.30%	-3.75%	-	-
Horiz. %	98.44%	95.31%	95.62%	107.50%	95.00%	96.25%	100.00%	-
DPS	2.89	2.89	3.35	3.35	3.99	3.99	4.00	-19.40%
YoY %	0.00%	-13.73%	0.00%	-16.04%	0.00%	-0.25%	-	-
Horiz. %	72.25%	72.25%	83.75%	83.75%	99.75%	99.75%	100.00%	-
NAPS	1.2216	1.2254	1.2159	1.2249	1.219	1.2284	1.2188	0.15%
YoY %	-0.31%	0.78%	-0.73%	0.48%	-0.77%	0.79%	-	-
Horiz. %	100.23%	100.54%	99.76%	100.50%	100.02%	100.79%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 686,402
RPS	16.93	17.16	17.26	17.58	16.98	17.07	17.06	-0.50%
YoY %	-1.34%	-0.58%	-1.82%	3.53%	-0.53%	0.06%	-	-
Horiz. %	99.24%	100.59%	101.17%	103.05%	99.53%	100.06%	100.00%	-
EPS	3.15	3.05	3.06	3.44	3.04	3.08	3.20	-1.03%
YoY %	3.28%	-0.33%	-11.05%	13.16%	-1.30%	-3.75%	-	-
Horiz. %	98.44%	95.31%	95.62%	107.50%	95.00%	96.25%	100.00%	-
DPS	2.89	2.89	3.35	3.35	3.99	3.99	4.00	-19.40%
YoY %	0.00%	-13.73%	0.00%	-16.04%	0.00%	-0.25%	-	-
Horiz. %	72.25%	72.25%	83.75%	83.75%	99.75%	99.75%	100.00%	-
NAPS	1.2216	1.2254	1.2159	1.2249	1.219	1.2284	1.2188	0.15%
YoY %	-0.31%	0.78%	-0.73%	0.48%	-0.77%	0.79%	-	-
Horiz. %	100.23%	100.54%	99.76%	100.50%	100.02%	100.79%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	0.415	0.405	0.42	0.405	0.495	0.495	0.505	-
P/RPS	2.45	2.36	2.43	2.30	2.92	2.90	2.96	-11.79%
YoY %	3.81%	-2.88%	5.65%	-21.23%	0.69%	-2.03%	-	-
Horiz. %	82.77%	79.73%	82.09%	77.70%	98.65%	97.97%	100.00%	-
P/EPS	13.17	13.26	13.71	11.79	16.31	16.06	15.78	-11.30%
YoY %	-0.68%	-3.28%	16.28%	-27.71%	1.56%	1.77%	-	-
Horiz. %	83.46%	84.03%	86.88%	74.71%	103.36%	101.77%	100.00%	-
EY	7.60	7.54	7.29	8.48	6.13	6.23	6.34	12.78%
YoY %	0.80%	3.43%	-14.03%	38.34%	-1.61%	-1.74%	-	-
Horiz. %	119.87%	118.93%	114.98%	133.75%	96.69%	98.26%	100.00%	-
DY	6.96	7.14	7.98	8.27	8.06	8.06	7.92	-8.21%
YoY %	-2.52%	-10.53%	-3.51%	2.61%	0.00%	1.77%	-	-
Horiz. %	87.88%	90.15%	100.76%	104.42%	101.77%	101.77%	100.00%	-
P/NAPS	0.34	0.33	0.35	0.33	0.41	0.40	0.41	-11.68%
YoY %	3.03%	-5.71%	6.06%	-19.51%	2.50%	-2.44%	-	-
Horiz. %	82.93%	80.49%	85.37%	80.49%	100.00%	97.56%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	22/02/21	20/11/20	24/08/20	18/05/20	24/02/20	15/11/19	16/08/19	-
Price	0.40	0.42	0.405	0.445	0.485	0.485	0.51	-
P/RPS	2.36	2.45	2.35	2.53	2.86	2.84	2.99	-14.53%
YoY %	-3.67%	4.26%	-7.11%	-11.54%	0.70%	-5.02%	-	-
Horiz. %	78.93%	81.94%	78.60%	84.62%	95.65%	94.98%	100.00%	-
P/EPS	12.69	13.75	13.22	12.95	15.98	15.73	15.93	-14.00%
YoY %	-7.71%	4.01%	2.08%	-18.96%	1.59%	-1.26%	-	-
Horiz. %	79.66%	86.32%	82.99%	81.29%	100.31%	98.74%	100.00%	-
EY	7.88	7.27	7.56	7.72	6.26	6.36	6.28	16.25%
YoY %	8.39%	-3.84%	-2.07%	23.32%	-1.57%	1.27%	-	-
Horiz. %	125.48%	115.76%	120.38%	122.93%	99.68%	101.27%	100.00%	-
DY	7.22	6.88	8.27	7.53	8.23	8.23	7.84	-5.32%
YoY %	4.94%	-16.81%	9.83%	-8.51%	0.00%	4.97%	-	-
Horiz. %	92.09%	87.76%	105.48%	96.05%	104.97%	104.97%	100.00%	-
P/NAPS	0.33	0.34	0.33	0.36	0.40	0.39	0.42	-14.78%
YoY %	-2.94%	3.03%	-8.33%	-10.00%	2.56%	-7.14%	-	-
Horiz. %	78.57%	80.95%	78.57%	85.71%	95.24%	92.86%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 13 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

644

DNEX

DAGANG NEXCHANGE BERHAD

559

SNS

SNS NETWORK TECHNOLOGY BERHAD

513

PTRANS

PERAK TRANSIT BERHAD

412

MPI

MALAYSIAN PACIFIC INDUSTRIES

409

HLIND

HONG LEONG INDUSTRIES BHD

394

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

MYEG

MY E.G. SERVICES BHD

337

INARI

INARI AMERTRON BERHAD

319

Daily Stocks

HSI-CV7

0.095

-0.005

148,226,500

HSI-CV3

0.095

-0.01

109,454,100

HSI-HU8

0.12

+0.005

80,614,300

SNS

0.865

+0.02

64,893,500

JCY

0.90

+0.005

57,026,300

EURO

0.10

+0.005

54,516,200

MYEG

1.09

-0.05

52,562,500

AEMULUS

0.44

0.00

43,982,600

CFM

0.17

0.00

38,596,200

CABNET

0.43

+0.145

36,724,600

More active Stocks

PIE

7.18

+0.99

1,629,800

NESTLE

124.10

+0.80

9,200

KESM

7.82

+0.66

245,400

PIE-CL

0.755

+0.175

11,500

SHL

2.87

+0.15

89,800

CABNET

0.43

+0.145

36,724,600

PPHB

1.05

+0.14

4,866,600

MYEG-C5V

0.18

+0.13

2,750,000

KHIND

2.82

+0.13

2,100

HSI-HWU

0.705

+0.115

6,000

More gainer Stocks

PETGAS

17.64

-0.36

185,500

HSI-CXN

0.285

-0.245

3,596,400

UTDPLT

23.92

-0.22

113,000

PMETAL

5.77

-0.21

2,161,400

DAYANG

2.91

-0.18

2,936,400

KLK

20.60

-0.16

253,800

MISC

8.32

-0.15

804,500

PETRONM

4.85

-0.12

180,800

KUAISHO-C17

0.08

-0.12

58,800

MALPAC

1.00

-0.10

93,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More