[AMFIRST] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -74.74%
YoY- 33.28%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 112,793 84,480 56,250 28,445 109,784 81,155 53,440 64.61%
PBT 63,068 38,025 25,351 13,084 51,797 34,111 21,904 102.52%
Tax 0 0 0 0 0 0 0 -
NP 63,068 38,025 25,351 13,084 51,797 34,111 21,904 102.52%
-
NP to SH 63,068 38,025 25,351 13,084 51,797 34,111 21,904 102.52%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 49,725 46,455 30,899 15,361 57,987 47,044 31,536 35.50%
-
Net Worth 849,668 824,849 837,204 824,917 836,929 819,220 828,830 1.67%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 50,440 25,053 25,053 - 46,743 21,690 21,690 75.61%
Div Payout % 79.98% 65.89% 98.83% - 90.24% 63.59% 99.02% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 849,668 824,849 837,204 824,917 836,929 819,220 828,830 1.67%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 55.91% 45.01% 45.07% 46.00% 47.18% 42.03% 40.99% -
ROE 7.42% 4.61% 3.03% 1.59% 6.19% 4.16% 2.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.44 12.31 8.19 4.14 15.99 11.82 7.79 64.60%
EPS 9.19 5.54 3.69 1.91 8.69 6.02 4.33 65.22%
DPS 7.35 3.65 3.65 0.00 6.81 3.16 3.16 75.64%
NAPS 1.2381 1.2017 1.2197 1.2018 1.2193 1.1935 1.2075 1.68%
Adjusted Per Share Value based on latest NOSH - 686,402
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.44 12.31 8.19 4.14 15.99 11.82 7.79 64.60%
EPS 9.19 5.54 3.69 1.91 8.69 6.02 4.33 65.22%
DPS 7.35 3.65 3.65 0.00 6.81 3.16 3.16 75.64%
NAPS 1.2381 1.2017 1.2197 1.2018 1.2193 1.1935 1.2075 1.68%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.975 1.00 1.04 1.04 1.08 1.06 1.10 -
P/RPS 5.93 8.13 12.69 25.10 6.75 8.97 14.13 -43.97%
P/EPS 10.61 18.05 28.16 54.56 14.31 21.33 34.47 -54.44%
EY 9.43 5.54 3.55 1.83 6.99 4.69 2.90 119.64%
DY 7.54 3.65 3.51 0.00 6.31 2.98 2.87 90.50%
P/NAPS 0.79 0.83 0.85 0.87 0.89 0.89 0.91 -9.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 12/05/14 11/02/14 06/11/13 27/08/13 29/04/13 18/02/13 06/11/12 -
Price 0.98 1.00 1.04 1.02 1.08 1.05 1.13 -
P/RPS 5.96 8.13 12.69 24.61 6.75 8.88 14.51 -44.77%
P/EPS 10.66 18.05 28.16 53.51 14.31 21.13 35.41 -55.11%
EY 9.38 5.54 3.55 1.87 6.99 4.73 2.82 122.99%
DY 7.50 3.65 3.51 0.00 6.31 3.01 2.80 92.98%
P/NAPS 0.79 0.83 0.85 0.85 0.89 0.88 0.94 -10.95%

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