[AMFIRST] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
06-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -3.12%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 109,956 112,793 112,640 112,500 113,780 109,784 108,206 1.07%
PBT 42,468 63,068 50,700 50,702 52,336 51,797 45,481 -4.47%
Tax 0 0 0 0 0 0 0 -
NP 42,468 63,068 50,700 50,702 52,336 51,797 45,481 -4.47%
-
NP to SH 42,468 63,068 50,700 50,702 52,336 51,797 45,481 -4.47%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 67,488 49,725 61,940 61,798 61,444 57,987 62,725 5.01%
-
Net Worth 836,380 849,668 824,849 837,204 824,917 836,929 819,220 1.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 50,440 33,404 50,107 - 46,743 28,920 -
Div Payout % - 79.98% 65.89% 98.83% - 90.24% 63.59% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 836,380 849,668 824,849 837,204 824,917 836,929 819,220 1.39%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 38.62% 55.91% 45.01% 45.07% 46.00% 47.18% 42.03% -
ROE 5.08% 7.42% 6.15% 6.06% 6.34% 6.19% 5.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.02 16.44 16.41 16.39 16.58 15.99 15.76 1.09%
EPS 6.20 9.19 7.39 7.38 7.64 8.69 8.03 -15.87%
DPS 0.00 7.35 4.87 7.30 0.00 6.81 4.21 -
NAPS 1.2185 1.2381 1.2017 1.2197 1.2018 1.2193 1.1935 1.39%
Adjusted Per Share Value based on latest NOSH - 686,402
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.02 16.44 16.41 16.39 16.58 15.99 15.76 1.09%
EPS 6.20 9.19 7.39 7.38 7.64 8.69 8.03 -15.87%
DPS 0.00 7.35 4.87 7.30 0.00 6.81 4.21 -
NAPS 1.2185 1.2381 1.2017 1.2197 1.2018 1.2193 1.1935 1.39%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.945 0.975 1.00 1.04 1.04 1.08 1.06 -
P/RPS 5.90 5.93 6.09 6.35 6.27 6.75 6.72 -8.33%
P/EPS 15.27 10.61 13.54 14.08 13.64 14.31 16.00 -3.07%
EY 6.55 9.43 7.39 7.10 7.33 6.99 6.25 3.18%
DY 0.00 7.54 4.87 7.02 0.00 6.31 3.97 -
P/NAPS 0.78 0.79 0.83 0.85 0.87 0.89 0.89 -8.44%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 12/05/14 11/02/14 06/11/13 27/08/13 29/04/13 18/02/13 -
Price 0.95 0.98 1.00 1.04 1.02 1.08 1.05 -
P/RPS 5.93 5.96 6.09 6.35 6.15 6.75 6.66 -7.46%
P/EPS 15.35 10.66 13.54 14.08 13.38 14.31 15.85 -2.12%
EY 6.51 9.38 7.39 7.10 7.48 6.99 6.31 2.10%
DY 0.00 7.50 4.87 7.02 0.00 6.31 4.01 -
P/NAPS 0.78 0.79 0.83 0.85 0.85 0.89 0.88 -7.74%

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