[AMFIRST] YoY TTM Result on 30-Jun-2018 [#1]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	106,124	118,465	117,124	114,643	111,916	102,581	104,650	0.23%
YoY %	-10.42%	1.14%	2.16%	2.44%	9.10%	-1.98%	-	-
Horiz. %	101.41%	113.20%	111.92%	109.55%	106.94%	98.02%	100.00%	-
PBT	3,159	23,450	21,970	11,907	22,566	67,489	34,674	-32.89%
YoY %	-86.53%	6.74%	84.51%	-47.23%	-66.56%	94.64%	-	-
Horiz. %	9.11%	67.63%	63.36%	34.34%	65.08%	194.64%	100.00%	-
Tax	352	-2,421	0	0	0	0	0	-
YoY %	114.54%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-14.54%	100.00%	-	-	-	-	-	-
NP	3,511	21,029	21,970	11,907	22,566	67,489	34,674	-31.70%
YoY %	-83.30%	-4.28%	84.51%	-47.23%	-66.56%	94.64%	-	-
Horiz. %	10.13%	60.65%	63.36%	34.34%	65.08%	194.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,511	21,029	21,970	11,907	22,566	67,489	34,674	-31.70%
YoY %	-83.30%	-4.28%	84.51%	-47.23%	-66.56%	94.64%	-	-
Horiz. %	10.13%	60.65%	63.36%	34.34%	65.08%	194.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.14%	10.32%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	-207.95%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-107.95%	100.00%	-	-	-	-	-	-
Total Cost	102,613	97,436	95,154	102,736	89,350	35,092	69,976	6.58%
YoY %	5.31%	2.40%	-7.38%	14.98%	154.62%	-49.85%	-	-
Horiz. %	146.64%	139.24%	135.98%	146.82%	127.69%	50.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	818,740	834,596	836,586	842,077	858,963	864,248	832,674	-0.28%
YoY %	-1.90%	-0.24%	-0.65%	-1.97%	-0.61%	3.79%	-	-
Horiz. %	98.33%	100.23%	100.47%	101.13%	103.16%	103.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	19,356	22,994	27,456	28,828	27,867	35,006	37,958	-10.60%
YoY %	-15.82%	-16.25%	-4.76%	3.45%	-20.39%	-7.78%	-	-
Horiz. %	50.99%	60.58%	72.33%	75.95%	73.42%	92.22%	100.00%	-
Div Payout %	551.31%	109.35%	124.97%	242.12%	123.50%	51.87%	109.47%	-
YoY %	404.17%	-12.50%	-48.39%	96.05%	138.10%	-52.62%	-	-
Horiz. %	503.62%	99.89%	114.16%	221.17%	112.82%	47.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	818,740	834,596	836,586	842,077	858,963	864,248	832,674	-0.28%
YoY %	-1.90%	-0.24%	-0.65%	-1.97%	-0.61%	3.79%	-	-
Horiz. %	98.33%	100.23%	100.47%	101.13%	103.16%	103.79%	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%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	3.31%	17.75%	18.76%	10.39%	20.16%	65.79%	33.13%	-
YoY %	-81.35%	-5.38%	80.56%	-48.46%	-69.36%	98.58%	-	-
Horiz. %	9.99%	53.58%	56.63%	31.36%	60.85%	198.58%	100.00%	-
ROE	0.43%	2.52%	2.63%	1.41%	2.63%	7.81%	4.16%	-
YoY %	-82.94%	-4.18%	86.52%	-46.39%	-66.33%	87.74%	-	-
Horiz. %	10.34%	60.58%	63.22%	33.89%	63.22%	187.74%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	15.46	17.26	17.06	16.70	16.30	14.94	15.25	0.22%
YoY %	-10.43%	1.17%	2.16%	2.45%	9.10%	-2.03%	-	-
Horiz. %	101.38%	113.18%	111.87%	109.51%	106.89%	97.97%	100.00%	-
EPS	0.51	3.06	3.20	1.73	3.29	9.83	5.05	-31.73%
YoY %	-83.33%	-4.38%	84.97%	-47.42%	-66.53%	94.65%	-	-
Horiz. %	10.10%	60.59%	63.37%	34.26%	65.15%	194.65%	100.00%	-
DPS	2.82	3.35	4.00	4.20	4.06	5.10	5.53	-10.60%
YoY %	-15.82%	-16.25%	-4.76%	3.45%	-20.39%	-7.78%	-	-
Horiz. %	50.99%	60.58%	72.33%	75.95%	73.42%	92.22%	100.00%	-
NAPS	1.1928	1.2159	1.2188	1.2268	1.2514	1.2591	1.2131	-0.28%
YoY %	-1.90%	-0.24%	-0.65%	-1.97%	-0.61%	3.79%	-	-
Horiz. %	98.33%	100.23%	100.47%	101.13%	103.16%	103.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 686,402
RPS	15.46	17.26	17.06	16.70	16.30	14.94	15.25	0.22%
YoY %	-10.43%	1.17%	2.16%	2.45%	9.10%	-2.03%	-	-
Horiz. %	101.38%	113.18%	111.87%	109.51%	106.89%	97.97%	100.00%	-
EPS	0.51	3.06	3.20	1.73	3.29	9.83	5.05	-31.73%
YoY %	-83.33%	-4.38%	84.97%	-47.42%	-66.53%	94.65%	-	-
Horiz. %	10.10%	60.59%	63.37%	34.26%	65.15%	194.65%	100.00%	-
DPS	2.82	3.35	4.00	4.20	4.06	5.10	5.53	-10.60%
YoY %	-15.82%	-16.25%	-4.76%	3.45%	-20.39%	-7.78%	-	-
Horiz. %	50.99%	60.58%	72.33%	75.95%	73.42%	92.22%	100.00%	-
NAPS	1.1928	1.2159	1.2188	1.2268	1.2514	1.2591	1.2131	-0.28%
YoY %	-1.90%	-0.24%	-0.65%	-1.97%	-0.61%	3.79%	-	-
Horiz. %	98.33%	100.23%	100.47%	101.13%	103.16%	103.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.40	0.42	0.505	0.605	0.75	0.75	0.885	-
P/RPS	2.59	2.43	2.96	3.62	4.60	5.02	5.80	-12.56%
YoY %	6.58%	-17.91%	-18.23%	-21.30%	-8.37%	-13.45%	-	-
Horiz. %	44.66%	41.90%	51.03%	62.41%	79.31%	86.55%	100.00%	-
P/EPS	78.20	13.71	15.78	34.88	22.81	7.63	17.52	28.28%
YoY %	470.39%	-13.12%	-54.76%	52.92%	198.95%	-56.45%	-	-
Horiz. %	446.35%	78.25%	90.07%	199.09%	130.19%	43.55%	100.00%	-
EY	1.28	7.29	6.34	2.87	4.38	13.11	5.71	-22.04%
YoY %	-82.44%	14.98%	120.91%	-34.47%	-66.59%	129.60%	-	-
Horiz. %	22.42%	127.67%	111.03%	50.26%	76.71%	229.60%	100.00%	-
DY	7.05	7.98	7.92	6.94	5.41	6.80	6.25	2.02%
YoY %	-11.65%	0.76%	14.12%	28.28%	-20.44%	8.80%	-	-
Horiz. %	112.80%	127.68%	126.72%	111.04%	86.56%	108.80%	100.00%	-
P/NAPS	0.34	0.35	0.41	0.49	0.60	0.60	0.73	-11.94%
YoY %	-2.86%	-14.63%	-16.33%	-18.33%	0.00%	-17.81%	-	-
Horiz. %	46.58%	47.95%	56.16%	67.12%	82.19%	82.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	24/08/20	16/08/19	16/08/18	17/08/17	25/08/16	12/08/15	-
Price	0.39	0.405	0.51	0.60	0.715	0.78	0.80	-
P/RPS	2.52	2.35	2.99	3.59	4.39	5.22	5.25	-11.50%
YoY %	7.23%	-21.40%	-16.71%	-18.22%	-15.90%	-0.57%	-	-
Horiz. %	48.00%	44.76%	56.95%	68.38%	83.62%	99.43%	100.00%	-
P/EPS	76.25	13.22	15.93	34.59	21.75	7.93	15.84	29.91%
YoY %	476.78%	-17.01%	-53.95%	59.03%	174.27%	-49.94%	-	-
Horiz. %	481.38%	83.46%	100.57%	218.37%	137.31%	50.06%	100.00%	-
EY	1.31	7.56	6.28	2.89	4.60	12.61	6.31	-23.03%
YoY %	-82.67%	20.38%	117.30%	-37.17%	-63.52%	99.84%	-	-
Horiz. %	20.76%	119.81%	99.52%	45.80%	72.90%	199.84%	100.00%	-
DY	7.23	8.27	7.84	7.00	5.68	6.54	6.91	0.75%
YoY %	-12.58%	5.48%	12.00%	23.24%	-13.15%	-5.35%	-	-
Horiz. %	104.63%	119.68%	113.46%	101.30%	82.20%	94.65%	100.00%	-
P/NAPS	0.33	0.33	0.42	0.49	0.57	0.62	0.66	-10.90%
YoY %	0.00%	-21.43%	-14.29%	-14.04%	-8.06%	-6.06%	-	-
Horiz. %	50.00%	50.00%	63.64%	74.24%	86.36%	93.94%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:30:00

EMA 5

30 Mins

SELL

2024-06-21 16:00:00

EMA 5

10 Mins

SELL

2024-06-21 15:45:00

EMA 5

5 Mins

SELL

2024-06-21 15:35:00

ADX

5 Mins

SELL

2024-06-21 15:35:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

887

GENTING

GENTING BHD

634

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

NOTION

NOTION VTEC BHD

577

PTRANS

PERAK TRANSIT BERHAD

526

HLIND

HONG LEONG INDUSTRIES BHD

493

DNEX

DAGANG NEXCHANGE BERHAD

442

PBBANK

PUBLIC BANK BHD

419

TOPGLOV

TOP GLOVE CORPORATION BHD

331

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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