[AMFIRST] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 123.12%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 28,445 109,784 81,155 53,440 26,610 97,980 70,827 -45.59%
PBT 13,084 51,797 34,111 21,904 9,817 52,192 29,013 -41.22%
Tax 0 0 0 0 0 0 0 -
NP 13,084 51,797 34,111 21,904 9,817 52,192 29,013 -41.22%
-
NP to SH 13,084 51,797 34,111 21,904 9,817 52,192 29,013 -41.22%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,361 57,987 47,044 31,536 16,793 45,788 41,814 -48.73%
-
Net Worth 824,917 836,929 819,220 828,830 606,424 617,555 594,852 24.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 46,743 21,690 21,690 - 39,926 19,227 -
Div Payout % - 90.24% 63.59% 99.02% - 76.50% 66.27% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 824,917 836,929 819,220 828,830 606,424 617,555 594,852 24.38%
NOSH 686,402 686,402 686,402 686,402 428,689 428,857 429,186 36.79%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 46.00% 47.18% 42.03% 40.99% 36.89% 53.27% 40.96% -
ROE 1.59% 6.19% 4.16% 2.64% 1.62% 8.45% 4.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.14 15.99 11.82 7.79 6.21 22.85 16.50 -60.25%
EPS 1.91 8.69 6.02 4.33 2.29 12.17 6.76 -56.97%
DPS 0.00 6.81 3.16 3.16 0.00 9.31 4.48 -
NAPS 1.2018 1.2193 1.1935 1.2075 1.4146 1.44 1.386 -9.07%
Adjusted Per Share Value based on latest NOSH - 686,402
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.14 15.99 11.82 7.79 3.88 14.27 10.32 -45.63%
EPS 1.91 8.69 6.02 4.33 1.43 7.60 4.23 -41.17%
DPS 0.00 6.81 3.16 3.16 0.00 5.82 2.80 -
NAPS 1.2018 1.2193 1.1935 1.2075 0.8835 0.8997 0.8666 24.38%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.04 1.08 1.06 1.10 1.12 1.19 1.16 -
P/RPS 25.10 6.75 8.97 14.13 18.04 5.21 7.03 133.78%
P/EPS 54.56 14.31 21.33 34.47 48.91 9.78 17.16 116.37%
EY 1.83 6.99 4.69 2.90 2.04 10.23 5.83 -53.84%
DY 0.00 6.31 2.98 2.87 0.00 7.82 3.86 -
P/NAPS 0.87 0.89 0.89 0.91 0.79 0.83 0.84 2.36%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/04/13 18/02/13 06/11/12 17/08/12 26/04/12 22/02/12 -
Price 1.02 1.08 1.05 1.13 1.06 1.20 1.19 -
P/RPS 24.61 6.75 8.88 14.51 17.08 5.25 7.21 126.86%
P/EPS 53.51 14.31 21.13 35.41 46.29 9.86 17.60 110.01%
EY 1.87 6.99 4.73 2.82 2.16 10.14 5.68 -52.35%
DY 0.00 6.31 3.01 2.80 0.00 7.76 3.76 -
P/NAPS 0.85 0.89 0.88 0.94 0.75 0.83 0.86 -0.77%

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