[AMFIRST] YoY TTM Result on 30-Jun-2020 [#1]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -10.84%
YoY- -4.28%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 102,921 99,211 106,124 118,465 117,124 114,643 111,916 -1.38%
PBT 12,519 3,797 3,159 23,450 21,970 11,907 22,566 -9.34%
Tax -25 833 352 -2,421 0 0 0 -
NP 12,494 4,630 3,511 21,029 21,970 11,907 22,566 -9.37%
-
NP to SH 12,494 4,630 3,511 21,029 21,970 11,907 22,566 -9.37%
-
Tax Rate 0.20% -21.94% -11.14% 10.32% 0.00% 0.00% 0.00% -
Total Cost 90,427 94,581 102,613 97,436 95,154 102,736 89,350 0.19%
-
Net Worth 796,638 802,678 818,740 834,596 836,586 842,077 858,963 -1.24%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 18,532 20,729 19,356 22,994 27,456 28,828 27,867 -6.57%
Div Payout % 148.33% 447.72% 551.31% 109.35% 124.97% 242.12% 123.50% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 796,638 802,678 818,740 834,596 836,586 842,077 858,963 -1.24%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.14% 4.67% 3.31% 17.75% 18.76% 10.39% 20.16% -
ROE 1.57% 0.58% 0.43% 2.52% 2.63% 1.41% 2.63% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.99 14.45 15.46 17.26 17.06 16.70 16.30 -1.38%
EPS 1.82 0.67 0.51 3.06 3.20 1.73 3.29 -9.39%
DPS 2.70 3.02 2.82 3.35 4.00 4.20 4.06 -6.56%
NAPS 1.1606 1.1694 1.1928 1.2159 1.2188 1.2268 1.2514 -1.24%
Adjusted Per Share Value based on latest NOSH - 686,402
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.99 14.45 15.46 17.26 17.06 16.70 16.30 -1.38%
EPS 1.82 0.67 0.51 3.06 3.20 1.73 3.29 -9.39%
DPS 2.70 3.02 2.82 3.35 4.00 4.20 4.06 -6.56%
NAPS 1.1606 1.1694 1.1928 1.2159 1.2188 1.2268 1.2514 -1.24%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.33 0.39 0.40 0.42 0.505 0.605 0.75 -
P/RPS 2.20 2.70 2.59 2.43 2.96 3.62 4.60 -11.56%
P/EPS 18.13 57.82 78.20 13.71 15.78 34.88 22.81 -3.75%
EY 5.52 1.73 1.28 7.29 6.34 2.87 4.38 3.92%
DY 8.18 7.74 7.05 7.98 7.92 6.94 5.41 7.13%
P/NAPS 0.28 0.33 0.34 0.35 0.41 0.49 0.60 -11.92%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 22/08/22 23/08/21 24/08/20 16/08/19 16/08/18 17/08/17 -
Price 0.34 0.375 0.39 0.405 0.51 0.60 0.715 -
P/RPS 2.27 2.59 2.52 2.35 2.99 3.59 4.39 -10.40%
P/EPS 18.68 55.59 76.25 13.22 15.93 34.59 21.75 -2.50%
EY 5.35 1.80 1.31 7.56 6.28 2.89 4.60 2.54%
DY 7.94 8.05 7.23 8.27 7.84 7.00 5.68 5.73%
P/NAPS 0.29 0.32 0.33 0.33 0.42 0.49 0.57 -10.64%

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