[AMFIRST] YoY TTM Result on 30-Jun-2017 [#1]

Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 1.47%
YoY- -66.56%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 118,465 117,124 114,643 111,916 102,581 104,650 111,837 0.96%
PBT 23,450 21,970 11,907 22,566 67,489 34,674 60,602 -14.62%
Tax -2,421 0 0 0 0 0 0 -
NP 21,029 21,970 11,907 22,566 67,489 34,674 60,602 -16.15%
-
NP to SH 21,029 21,970 11,907 22,566 67,489 34,674 60,602 -16.15%
-
Tax Rate 10.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 97,436 95,154 102,736 89,350 35,092 69,976 51,235 11.29%
-
Net Worth 834,596 836,586 842,077 858,963 864,248 832,674 836,380 -0.03%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 22,994 27,456 28,828 27,867 35,006 37,958 50,440 -12.26%
Div Payout % 109.35% 124.97% 242.12% 123.50% 51.87% 109.47% 83.23% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 834,596 836,586 842,077 858,963 864,248 832,674 836,380 -0.03%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 17.75% 18.76% 10.39% 20.16% 65.79% 33.13% 54.19% -
ROE 2.52% 2.63% 1.41% 2.63% 7.81% 4.16% 7.25% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.26 17.06 16.70 16.30 14.94 15.25 16.29 0.96%
EPS 3.06 3.20 1.73 3.29 9.83 5.05 8.83 -16.17%
DPS 3.35 4.00 4.20 4.06 5.10 5.53 7.35 -12.26%
NAPS 1.2159 1.2188 1.2268 1.2514 1.2591 1.2131 1.2185 -0.03%
Adjusted Per Share Value based on latest NOSH - 686,402
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.26 17.06 16.70 16.30 14.94 15.25 16.29 0.96%
EPS 3.06 3.20 1.73 3.29 9.83 5.05 8.83 -16.17%
DPS 3.35 4.00 4.20 4.06 5.10 5.53 7.35 -12.26%
NAPS 1.2159 1.2188 1.2268 1.2514 1.2591 1.2131 1.2185 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.42 0.505 0.605 0.75 0.75 0.885 0.945 -
P/RPS 2.43 2.96 3.62 4.60 5.02 5.80 5.80 -13.48%
P/EPS 13.71 15.78 34.88 22.81 7.63 17.52 10.70 4.21%
EY 7.29 6.34 2.87 4.38 13.11 5.71 9.34 -4.04%
DY 7.98 7.92 6.94 5.41 6.80 6.25 7.78 0.42%
P/NAPS 0.35 0.41 0.49 0.60 0.60 0.73 0.78 -12.49%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 16/08/19 16/08/18 17/08/17 25/08/16 12/08/15 28/08/14 -
Price 0.405 0.51 0.60 0.715 0.78 0.80 0.95 -
P/RPS 2.35 2.99 3.59 4.39 5.22 5.25 5.83 -14.04%
P/EPS 13.22 15.93 34.59 21.75 7.93 15.84 10.76 3.48%
EY 7.56 6.28 2.89 4.60 12.61 6.31 9.29 -3.37%
DY 8.27 7.84 7.00 5.68 6.54 6.91 7.74 1.10%
P/NAPS 0.33 0.42 0.49 0.57 0.62 0.66 0.78 -13.34%

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

Post a Comment