Financials AmFirst Real Estate Investment Trust

Equities

AMFIRST

MYL5120TO009

Commercial REITs

End-of-day quote BURSA MALAYSIA 23:00:00 02/05/2024 BST 5-day change 1st Jan Change
0.34 MYR +1.49% Intraday chart for AmFirst Real Estate Investment Trust 0.00% +6.25%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 411.8 367.2 278 291.7 260.8 226.5
Enterprise Value (EV) 1 1,192 1,159 1,077 1,105 1,072 979.5
P/E ratio 36.4 x 16.5 x 11.8 x 107 x 48.8 x 16 x
Yield 7% 7.48% 8.27% 6.64% 7.95% 8.18%
Capitalization / Revenue 3.6 x 3.14 x 2.3 x 2.71 x 2.62 x 2.19 x
EV / Revenue 10.4 x 9.91 x 8.9 x 10.3 x 10.8 x 9.46 x
EV / EBITDA - - - - - -
EV / FCF 73.7 x 78.1 x 47.6 x 153 x 81.5 x 67.3 x
FCF Yield 1.36% 1.28% 2.1% 0.65% 1.23% 1.49%
Price to Book 0.48 x 0.43 x 0.33 x 0.35 x 0.32 x 0.28 x
Nbr of stocks (in thousands) 686,402 686,402 686,402 686,402 686,402 686,402
Reference price 2 0.6000 0.5350 0.4050 0.4250 0.3800 0.3300
Announcement Date 31/05/18 31/05/19 29/06/20 31/05/21 31/05/22 31/05/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 114.5 116.9 121 107.7 99.72 103.5
EBITDA - - - - - -
EBIT 1 67.95 67.03 68.07 53.77 53.13 51.78
Operating Margin 59.37% 57.35% 56.25% 49.9% 53.28% 50.01%
Earnings before Tax (EBT) 1 11.33 22.29 26.01 2.373 4.512 14.22
Net income 1 11.33 22.29 23.59 2.725 5.345 14.2
Net margin 9.9% 19.07% 19.49% 2.53% 5.36% 13.71%
EPS 2 0.0165 0.0325 0.0344 0.003969 0.007787 0.0207
Free Cash Flow 1 16.17 14.84 22.64 7.205 13.16 14.56
FCF margin 14.13% 12.7% 18.7% 6.69% 13.2% 14.06%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) 142.71% 66.57% 95.97% 264.42% 246.28% 102.51%
Dividend per Share 2 0.0420 0.0400 0.0335 0.0282 0.0302 0.0270
Announcement Date 31/05/18 31/05/19 29/06/20 31/05/21 31/05/22 31/05/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 780 792 799 813 811 753
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 16.2 14.8 22.6 7.21 13.2 14.6
ROE (net income / shareholders' equity) 1.32% 2.63% 2.8% 0.33% 0.65% 1.76%
ROA (Net income/ Total Assets) 2.54% 2.51% 2.54% 2% 1.99% 1.99%
Assets 1 446 887.7 928.9 135.9 268.4 713.6
Book Value Per Share 2 1.240 1.230 1.220 1.200 1.180 1.170
Cash Flow per Share 2 0 0 0 0 0.0100 0
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 31/05/18 31/05/19 29/06/20 31/05/21 31/05/22 31/05/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. AMFIRST Stock
  4. Financials AmFirst Real Estate Investment Trust