[AMFIRST] YoY Cumulative Quarter Result on 31-Mar-2017 [#4]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Cumulative Result
Revenue	120,682	116,583	114,099	111,539	99,794	106,889	112,793	1.13%
YoY %	3.52%	2.18%	2.30%	11.77%	-6.64%	-5.23%	-	-
Horiz. %	106.99%	103.36%	101.16%	98.89%	88.48%	94.77%	100.00%	-
PBT	26,008	22,293	11,330	22,239	68,372	38,340	63,068	-13.71%
YoY %	16.66%	96.76%	-49.05%	-67.47%	78.33%	-39.21%	-	-
Horiz. %	41.24%	35.35%	17.96%	35.26%	108.41%	60.79%	100.00%	-
Tax	-2,421	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	23,587	22,293	11,330	22,239	68,372	38,340	63,068	-15.10%
YoY %	5.80%	96.76%	-49.05%	-67.47%	78.33%	-39.21%	-	-
Horiz. %	37.40%	35.35%	17.96%	35.26%	108.41%	60.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,587	22,293	11,330	22,239	68,372	38,340	63,068	-15.10%
YoY %	5.80%	96.76%	-49.05%	-67.47%	78.33%	-39.21%	-	-
Horiz. %	37.40%	35.35%	17.96%	35.26%	108.41%	60.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.31%	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. %	100.00%	-	-	-	-	-	-	-
Total Cost	97,095	94,290	102,769	89,300	31,422	68,549	49,725	11.78%
YoY %	2.97%	-8.25%	15.08%	184.20%	-54.16%	37.86%	-	-
Horiz. %	195.26%	189.62%	206.67%	179.59%	63.19%	137.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	840,773	844,548	849,353	867,200	879,280	841,597	849,668	-0.17%
YoY %	-0.45%	-0.57%	-2.06%	-1.37%	4.48%	-0.95%	-	-
Horiz. %	98.95%	99.40%	99.96%	102.06%	103.49%	99.05%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	22,994	27,456	28,828	27,867	35,006	37,958	50,440	-12.26%
YoY %	-16.25%	-4.76%	3.45%	-20.39%	-7.78%	-24.75%	-	-
Horiz. %	45.59%	54.43%	57.15%	55.25%	69.40%	75.25%	100.00%	-
Div Payout %	97.49%	123.16%	254.45%	125.31%	51.20%	99.00%	79.98%	-
YoY %	-20.84%	-51.60%	103.06%	144.75%	-48.28%	23.78%	-	-
Horiz. %	121.89%	153.99%	318.14%	156.68%	64.02%	123.78%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	840,773	844,548	849,353	867,200	879,280	841,597	849,668	-0.17%
YoY %	-0.45%	-0.57%	-2.06%	-1.37%	4.48%	-0.95%	-	-
Horiz. %	98.95%	99.40%	99.96%	102.06%	103.49%	99.05%	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%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	19.54%	19.12%	9.93%	19.94%	68.51%	35.87%	55.91%	-
YoY %	2.20%	92.55%	-50.20%	-70.89%	91.00%	-35.84%	-	-
Horiz. %	34.95%	34.20%	17.76%	35.66%	122.54%	64.16%	100.00%	-
ROE	2.81%	2.64%	1.33%	2.56%	7.78%	4.56%	7.42%	-
YoY %	6.44%	98.50%	-48.05%	-67.10%	70.61%	-38.54%	-	-
Horiz. %	37.87%	35.58%	17.92%	34.50%	104.85%	61.46%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	17.58	16.98	16.62	16.25	14.54	15.57	16.44	1.12%
YoY %	3.53%	2.17%	2.28%	11.76%	-6.62%	-5.29%	-	-
Horiz. %	106.93%	103.28%	101.09%	98.84%	88.44%	94.71%	100.00%	-
EPS	3.44	3.25	1.65	3.24	9.96	5.59	9.19	-15.09%
YoY %	5.85%	96.97%	-49.07%	-67.47%	78.18%	-39.17%	-	-
Horiz. %	37.43%	35.36%	17.95%	35.26%	108.38%	60.83%	100.00%	-
DPS	3.35	4.00	4.20	4.06	5.10	5.53	7.35	-12.26%
YoY %	-16.25%	-4.76%	3.45%	-20.39%	-7.78%	-24.76%	-	-
Horiz. %	45.58%	54.42%	57.14%	55.24%	69.39%	75.24%	100.00%	-
NAPS	1.2249	1.2304	1.2374	1.2634	1.281	1.2261	1.2381	-0.17%
YoY %	-0.45%	-0.57%	-2.06%	-1.37%	4.48%	-0.97%	-	-
Horiz. %	98.93%	99.38%	99.94%	102.04%	103.46%	99.03%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 686,402
RPS	17.58	16.98	16.62	16.25	14.54	15.57	16.44	1.12%
YoY %	3.53%	2.17%	2.28%	11.76%	-6.62%	-5.29%	-	-
Horiz. %	106.93%	103.28%	101.09%	98.84%	88.44%	94.71%	100.00%	-
EPS	3.44	3.25	1.65	3.24	9.96	5.59	9.19	-15.09%
YoY %	5.85%	96.97%	-49.07%	-67.47%	78.18%	-39.17%	-	-
Horiz. %	37.43%	35.36%	17.95%	35.26%	108.38%	60.83%	100.00%	-
DPS	3.35	4.00	4.20	4.06	5.10	5.53	7.35	-12.26%
YoY %	-16.25%	-4.76%	3.45%	-20.39%	-7.78%	-24.76%	-	-
Horiz. %	45.58%	54.42%	57.14%	55.24%	69.39%	75.24%	100.00%	-
NAPS	1.2249	1.2304	1.2374	1.2634	1.281	1.2261	1.2381	-0.17%
YoY %	-0.45%	-0.57%	-2.06%	-1.37%	4.48%	-0.97%	-	-
Horiz. %	98.93%	99.38%	99.94%	102.04%	103.46%	99.03%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.405	0.535	0.60	0.81	0.75	0.935	0.975	-
P/RPS	2.30	3.15	3.61	4.98	5.16	6.00	5.93	-14.59%
YoY %	-26.98%	-12.74%	-27.51%	-3.49%	-14.00%	1.18%	-	-
Horiz. %	38.79%	53.12%	60.88%	83.98%	87.02%	101.18%	100.00%	-
P/EPS	11.79	16.47	36.35	25.00	7.53	16.74	10.61	1.77%
YoY %	-28.42%	-54.69%	45.40%	232.01%	-55.02%	57.78%	-	-
Horiz. %	111.12%	155.23%	342.60%	235.63%	70.97%	157.78%	100.00%	-
EY	8.48	6.07	2.75	4.00	13.28	5.97	9.43	-1.75%
YoY %	39.70%	120.73%	-31.25%	-69.88%	122.45%	-36.69%	-	-
Horiz. %	89.93%	64.37%	29.16%	42.42%	140.83%	63.31%	100.00%	-
DY	8.27	7.48	7.00	5.01	6.80	5.91	7.54	1.55%
YoY %	10.56%	6.86%	39.72%	-26.32%	15.06%	-21.62%	-	-
Horiz. %	109.68%	99.20%	92.84%	66.45%	90.19%	78.38%	100.00%	-
P/NAPS	0.33	0.43	0.48	0.64	0.59	0.76	0.79	-13.52%
YoY %	-23.26%	-10.42%	-25.00%	8.47%	-22.37%	-3.80%	-	-
Horiz. %	41.77%	54.43%	60.76%	81.01%	74.68%	96.20%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	18/05/20	19/04/19	20/04/18	18/04/17	21/04/16	28/05/15	12/05/14	-
Price	0.445	0.525	0.60	0.805	0.73	0.935	0.98	-
P/RPS	2.53	3.09	3.61	4.95	5.02	6.00	5.96	-13.29%
YoY %	-18.12%	-14.40%	-27.07%	-1.39%	-16.33%	0.67%	-	-
Horiz. %	42.45%	51.85%	60.57%	83.05%	84.23%	100.67%	100.00%	-
P/EPS	12.95	16.16	36.35	24.85	7.33	16.74	10.66	3.29%
YoY %	-19.86%	-55.54%	46.28%	239.02%	-56.21%	57.04%	-	-
Horiz. %	121.48%	151.59%	340.99%	233.11%	68.76%	157.04%	100.00%	-
EY	7.72	6.19	2.75	4.02	13.65	5.97	9.38	-3.19%
YoY %	24.72%	125.09%	-31.59%	-70.55%	128.64%	-36.35%	-	-
Horiz. %	82.30%	65.99%	29.32%	42.86%	145.52%	63.65%	100.00%	-
DY	7.53	7.62	7.00	5.04	6.99	5.91	7.50	0.06%
YoY %	-1.18%	8.86%	38.89%	-27.90%	18.27%	-21.20%	-	-
Horiz. %	100.40%	101.60%	93.33%	67.20%	93.20%	78.80%	100.00%	-
P/NAPS	0.36	0.43	0.48	0.64	0.57	0.76	0.79	-12.26%
YoY %	-16.28%	-10.42%	-25.00%	12.28%	-25.00%	-3.80%	-	-
Horiz. %	45.57%	54.43%	60.76%	81.01%	72.15%	96.20%	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