[AMFIRST] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 34.92%
YoY- 15.06%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 108,206 106,880 106,440 97,980 94,436 92,356 90,992 12.18%
PBT 45,481 43,808 39,268 52,192 38,684 37,902 37,752 13.15%
Tax 0 0 0 0 0 0 0 -
NP 45,481 43,808 39,268 52,192 38,684 37,902 37,752 13.15%
-
NP to SH 45,481 43,808 39,268 52,192 38,684 37,902 37,752 13.15%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 62,725 63,072 67,172 45,788 55,752 54,454 53,240 11.49%
-
Net Worth 819,220 828,830 606,424 617,555 594,852 603,387 594,207 23.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 28,920 43,380 - 39,926 25,636 38,416 - -
Div Payout % 63.59% 99.02% - 76.50% 66.27% 101.36% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 819,220 828,830 606,424 617,555 594,852 603,387 594,207 23.75%
NOSH 686,402 686,402 428,689 428,857 429,186 428,755 428,999 36.60%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 42.03% 40.99% 36.89% 53.27% 40.96% 41.04% 41.49% -
ROE 5.55% 5.29% 6.48% 8.45% 6.50% 6.28% 6.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.76 15.57 24.83 22.85 22.00 21.54 21.21 -17.88%
EPS 8.03 8.66 9.16 12.17 9.01 8.84 8.80 -5.89%
DPS 4.21 6.32 0.00 9.31 5.97 8.96 0.00 -
NAPS 1.1935 1.2075 1.4146 1.44 1.386 1.4073 1.3851 -9.40%
Adjusted Per Share Value based on latest NOSH - 429,240
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.76 15.57 15.51 14.27 13.76 13.46 13.26 12.14%
EPS 8.03 8.66 5.72 7.60 5.64 5.52 5.50 28.54%
DPS 4.21 6.32 0.00 5.82 3.73 5.60 0.00 -
NAPS 1.1935 1.2075 0.8835 0.8997 0.8666 0.8791 0.8657 23.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.06 1.10 1.12 1.19 1.16 1.12 1.18 -
P/RPS 6.72 7.06 4.51 5.21 5.27 5.20 5.56 13.40%
P/EPS 16.00 17.24 12.23 9.78 12.87 12.67 13.41 12.43%
EY 6.25 5.80 8.18 10.23 7.77 7.89 7.46 -11.08%
DY 3.97 5.75 0.00 7.82 5.15 8.00 0.00 -
P/NAPS 0.89 0.91 0.79 0.83 0.84 0.80 0.85 3.09%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 06/11/12 17/08/12 26/04/12 22/02/12 18/10/11 10/08/11 -
Price 1.05 1.13 1.06 1.20 1.19 1.16 1.17 -
P/RPS 6.66 7.26 4.27 5.25 5.41 5.39 5.52 13.26%
P/EPS 15.85 17.71 11.57 9.86 13.20 13.12 13.30 12.34%
EY 6.31 5.65 8.64 10.14 7.57 7.62 7.52 -10.99%
DY 4.01 5.59 0.00 7.76 5.02 7.72 0.00 -
P/NAPS 0.88 0.94 0.75 0.83 0.86 0.82 0.84 3.13%

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