[AMFIRST] QoQ Cumulative 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- 79.89%
YoY- 15.06%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 81,155 53,440 26,610 97,980 70,827 46,178 22,748 132.58%
PBT 34,111 21,904 9,817 52,192 29,013 18,951 9,438 134.59%
Tax 0 0 0 0 0 0 0 -
NP 34,111 21,904 9,817 52,192 29,013 18,951 9,438 134.59%
-
NP to SH 34,111 21,904 9,817 52,192 29,013 18,951 9,438 134.59%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 47,044 31,536 16,793 45,788 41,814 27,227 13,310 131.14%
-
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 21,690 21,690 - 39,926 19,227 19,208 - -
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 4.16% 2.64% 1.62% 8.45% 4.88% 3.14% 1.59% -
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 11.82 7.79 6.21 22.85 16.50 10.77 5.30 70.28%
EPS 6.02 4.33 2.29 12.17 6.76 4.42 2.20 95.04%
DPS 3.16 3.16 0.00 9.31 4.48 4.48 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 11.82 7.79 3.88 14.27 10.32 6.73 3.31 132.72%
EPS 6.02 4.33 1.43 7.60 4.23 2.76 1.37 167.07%
DPS 3.16 3.16 0.00 5.82 2.80 2.80 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 8.97 14.13 18.04 5.21 7.03 10.40 22.25 -45.27%
P/EPS 21.33 34.47 48.91 9.78 17.16 25.34 53.64 -45.77%
EY 4.69 2.90 2.04 10.23 5.83 3.95 1.86 84.73%
DY 2.98 2.87 0.00 7.82 3.86 4.00 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 8.88 14.51 17.08 5.25 7.21 10.77 22.06 -45.33%
P/EPS 21.13 35.41 46.29 9.86 17.60 26.24 53.18 -45.80%
EY 4.73 2.82 2.16 10.14 5.68 3.81 1.88 84.46%
DY 3.01 2.80 0.00 7.76 3.76 3.86 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