[AMFIRST] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	100,984	103,942	98,810	110,700	116,506	115,358	111,610	-1.65%
YoY %	-2.85%	5.19%	-10.74%	-4.98%	1.00%	3.36%	-	-
Horiz. %	90.48%	93.13%	88.53%	99.18%	104.39%	103.36%	100.00%	-
PBT	12,840	10,736	16,006	21,220	26,462	28,734	27,822	-12.08%
YoY %	19.60%	-32.93%	-24.57%	-19.81%	-7.91%	3.28%	-	-
Horiz. %	46.15%	38.59%	57.53%	76.27%	95.11%	103.28%	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	12,840	10,736	16,006	21,220	26,462	28,734	27,822	-12.08%
YoY %	19.60%	-32.93%	-24.57%	-19.81%	-7.91%	3.28%	-	-
Horiz. %	46.15%	38.59%	57.53%	76.27%	95.11%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,840	10,736	16,006	21,220	26,462	28,734	27,822	-12.08%
YoY %	19.60%	-32.93%	-24.57%	-19.81%	-7.91%	3.28%	-	-
Horiz. %	46.15%	38.59%	57.53%	76.27%	95.11%	103.28%	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	88,144	93,206	82,804	89,480	90,044	86,624	83,788	0.84%
YoY %	-5.43%	12.56%	-7.46%	-0.63%	3.95%	3.38%	-	-
Horiz. %	105.20%	111.24%	98.83%	106.79%	107.47%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	800,619	803,845	821,897	841,116	843,176	849,422	866,513	-1.30%
YoY %	-0.40%	-2.20%	-2.28%	-0.24%	-0.74%	-1.97%	-	-
Horiz. %	92.40%	92.77%	94.85%	97.07%	97.31%	98.03%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	11,256	15,649	14,963	19,219	25,534	25,671	29,103	-14.63%
YoY %	-28.07%	4.58%	-22.14%	-24.73%	-0.53%	-11.79%	-	-
Horiz. %	38.68%	53.77%	51.41%	66.04%	87.74%	88.21%	100.00%	-
Div Payout %	87.67%	145.77%	93.49%	90.57%	96.49%	89.34%	104.61%	-
YoY %	-39.86%	55.92%	3.22%	-6.14%	8.00%	-14.60%	-	-
Horiz. %	83.81%	139.35%	89.37%	86.58%	92.24%	85.40%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	800,619	803,845	821,897	841,116	843,176	849,422	866,513	-1.30%
YoY %	-0.40%	-2.20%	-2.28%	-0.24%	-0.74%	-1.97%	-	-
Horiz. %	92.40%	92.77%	94.85%	97.07%	97.31%	98.03%	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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	12.71%	10.33%	16.20%	19.17%	22.71%	24.91%	24.93%	-
YoY %	23.04%	-36.23%	-15.49%	-15.59%	-8.83%	-0.08%	-	-
Horiz. %	50.98%	41.44%	64.98%	76.90%	91.10%	99.92%	100.00%	-
ROE	1.60%	1.34%	1.95%	2.52%	3.14%	3.38%	3.21%	-
YoY %	19.40%	-31.28%	-22.62%	-19.75%	-7.10%	5.30%	-	-
Horiz. %	49.84%	41.74%	60.75%	78.50%	97.82%	105.30%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	14.71	15.14	14.40	16.13	16.97	16.81	16.26	-1.65%
YoY %	-2.84%	5.14%	-10.73%	-4.95%	0.95%	3.38%	-	-
Horiz. %	90.47%	93.11%	88.56%	99.20%	104.37%	103.38%	100.00%	-
EPS	1.86	1.56	2.34	3.10	3.86	4.18	4.04	-12.12%
YoY %	19.23%	-33.33%	-24.52%	-19.69%	-7.66%	3.47%	-	-
Horiz. %	46.04%	38.61%	57.92%	76.73%	95.54%	103.47%	100.00%	-
DPS	1.64	2.28	2.18	2.80	3.72	3.74	4.24	-14.63%
YoY %	-28.07%	4.59%	-22.14%	-24.73%	-0.53%	-11.79%	-	-
Horiz. %	38.68%	53.77%	51.42%	66.04%	87.74%	88.21%	100.00%	-
NAPS	1.1664	1.1711	1.1974	1.2254	1.2284	1.2375	1.2624	-1.30%
YoY %	-0.40%	-2.20%	-2.28%	-0.24%	-0.74%	-1.97%	-	-
Horiz. %	92.40%	92.77%	94.85%	97.07%	97.31%	98.03%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 686,402
RPS	14.71	15.14	14.40	16.13	16.97	16.81	16.26	-1.65%
YoY %	-2.84%	5.14%	-10.73%	-4.95%	0.95%	3.38%	-	-
Horiz. %	90.47%	93.11%	88.56%	99.20%	104.37%	103.38%	100.00%	-
EPS	1.86	1.56	2.34	3.10	3.86	4.18	4.04	-12.12%
YoY %	19.23%	-33.33%	-24.52%	-19.69%	-7.66%	3.47%	-	-
Horiz. %	46.04%	38.61%	57.92%	76.73%	95.54%	103.47%	100.00%	-
DPS	1.64	2.28	2.18	2.80	3.72	3.74	4.24	-14.63%
YoY %	-28.07%	4.59%	-22.14%	-24.73%	-0.53%	-11.79%	-	-
Horiz. %	38.68%	53.77%	51.42%	66.04%	87.74%	88.21%	100.00%	-
NAPS	1.1664	1.1711	1.1974	1.2254	1.2284	1.2375	1.2624	-1.30%
YoY %	-0.40%	-2.20%	-2.28%	-0.24%	-0.74%	-1.97%	-	-
Horiz. %	92.40%	92.77%	94.85%	97.07%	97.31%	98.03%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.335	0.36	0.395	0.405	0.495	0.595	0.715	-
P/RPS	2.28	2.38	2.74	2.51	2.92	3.54	4.40	-10.37%
YoY %	-4.20%	-13.14%	9.16%	-14.04%	-17.51%	-19.55%	-	-
Horiz. %	51.82%	54.09%	62.27%	57.05%	66.36%	80.45%	100.00%	-
P/EPS	17.91	23.02	16.94	13.10	12.84	14.21	17.64	0.25%
YoY %	-22.20%	35.89%	29.31%	2.02%	-9.64%	-19.44%	-	-
Horiz. %	101.53%	130.50%	96.03%	74.26%	72.79%	80.56%	100.00%	-
EY	5.58	4.34	5.90	7.63	7.79	7.04	5.67	-0.26%
YoY %	28.57%	-26.44%	-22.67%	-2.05%	10.65%	24.16%	-	-
Horiz. %	98.41%	76.54%	104.06%	134.57%	137.39%	124.16%	100.00%	-
DY	4.90	6.33	5.52	6.91	7.52	6.29	5.93	-3.12%
YoY %	-22.59%	14.67%	-20.12%	-8.11%	19.55%	6.07%	-	-
Horiz. %	82.63%	106.75%	93.09%	116.53%	126.81%	106.07%	100.00%	-
P/NAPS	0.29	0.31	0.33	0.33	0.40	0.48	0.57	-10.64%
YoY %	-6.45%	-6.06%	0.00%	-17.50%	-16.67%	-15.79%	-	-
Horiz. %	50.88%	54.39%	57.89%	57.89%	70.18%	84.21%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	21/11/23	17/11/22	24/11/21	20/11/20	15/11/19	15/11/18	21/11/17	-
Price	0.335	0.375	0.40	0.42	0.485	0.58	0.705	-
P/RPS	2.28	2.48	2.78	2.60	2.86	3.45	4.34	-10.16%
YoY %	-8.06%	-10.79%	6.92%	-9.09%	-17.10%	-20.51%	-	-
Horiz. %	52.53%	57.14%	64.06%	59.91%	65.90%	79.49%	100.00%	-
P/EPS	17.91	23.98	17.15	13.59	12.58	13.86	17.39	0.49%
YoY %	-25.31%	39.83%	26.20%	8.03%	-9.24%	-20.30%	-	-
Horiz. %	102.99%	137.90%	98.62%	78.15%	72.34%	79.70%	100.00%	-
EY	5.58	4.17	5.83	7.36	7.95	7.22	5.75	-0.49%
YoY %	33.81%	-28.47%	-20.79%	-7.42%	10.11%	25.57%	-	-
Horiz. %	97.04%	72.52%	101.39%	128.00%	138.26%	125.57%	100.00%	-
DY	4.90	6.08	5.45	6.67	7.67	6.45	6.01	-3.34%
YoY %	-19.41%	11.56%	-18.29%	-13.04%	18.91%	7.32%	-	-
Horiz. %	81.53%	101.16%	90.68%	110.98%	127.62%	107.32%	100.00%	-
P/NAPS	0.29	0.32	0.33	0.34	0.39	0.47	0.56	-10.38%
YoY %	-9.38%	-3.03%	-2.94%	-12.82%	-17.02%	-16.07%	-	-
Horiz. %	51.79%	57.14%	58.93%	60.71%	69.64%	83.93%	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