[AMFIRST] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -1.06%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 100,456 98,188 97,216 96,450 94,616 93,081 91,853 6.16%
PBT 39,764 54,057 40,705 41,854 42,304 179,071 36,465 5.96%
Tax 0 0 0 0 0 0 0 -
NP 39,764 54,057 40,705 41,854 42,304 179,071 36,465 5.96%
-
NP to SH 39,764 54,057 40,705 41,854 42,304 179,071 36,465 5.96%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 60,692 44,131 56,510 54,596 52,312 -85,990 55,388 6.30%
-
Net Worth 579,877 580,469 568,131 570,346 565,195 566,300 428,667 22.38%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 41,829 27,841 41,768 - 37,538 24,405 -
Div Payout % - 77.38% 68.40% 99.80% - 20.96% 66.93% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 579,877 580,469 568,131 570,346 565,195 566,300 428,667 22.38%
NOSH 428,491 429,023 428,778 428,831 428,178 429,015 428,667 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 39.58% 55.05% 41.87% 43.39% 44.71% 192.38% 39.70% -
ROE 6.86% 9.31% 7.16% 7.34% 7.48% 31.62% 8.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.44 22.89 22.67 22.49 22.10 21.70 21.43 6.17%
EPS 9.28 12.60 9.49 9.76 9.88 41.74 8.51 5.96%
DPS 0.00 9.75 6.49 9.74 0.00 8.75 5.69 -
NAPS 1.3533 1.353 1.325 1.33 1.32 1.32 1.00 22.41%
Adjusted Per Share Value based on latest NOSH - 429,502
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.64 14.30 14.16 14.05 13.78 13.56 13.38 6.20%
EPS 5.79 7.88 5.93 6.10 6.16 26.09 5.31 5.95%
DPS 0.00 6.09 4.06 6.09 0.00 5.47 3.56 -
NAPS 0.8448 0.8457 0.8277 0.8309 0.8234 0.825 0.6245 22.38%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.17 1.10 1.04 1.04 0.89 0.85 0.80 -
P/RPS 4.99 4.81 4.59 4.62 4.03 3.92 3.73 21.47%
P/EPS 12.61 8.73 10.96 10.66 9.01 2.04 9.40 21.70%
EY 7.93 11.45 9.13 9.38 11.10 49.11 10.63 -17.78%
DY 0.00 8.86 6.24 9.37 0.00 10.29 7.12 -
P/NAPS 0.86 0.81 0.78 0.78 0.67 0.64 0.80 4.95%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 11/08/10 23/04/10 18/01/10 10/11/09 24/08/09 08/05/09 16/02/09 -
Price 1.19 1.13 1.05 1.05 0.96 0.92 0.86 -
P/RPS 5.08 4.94 4.63 4.67 4.34 4.24 4.01 17.12%
P/EPS 12.82 8.97 11.06 10.76 9.72 2.20 10.11 17.20%
EY 7.80 11.15 9.04 9.30 10.29 45.37 9.89 -14.67%
DY 0.00 8.63 6.18 9.28 0.00 9.51 6.62 -
P/NAPS 0.88 0.84 0.79 0.79 0.73 0.70 0.86 1.54%

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