[AMFIRST] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 410.67%
YoY- 471.91%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 97,102 95,924 94,212 93,080 83,702 75,416 67,553 27.28%
PBT 182,251 181,688 180,046 179,071 35,066 34,078 33,423 208.84%
Tax 0 0 0 0 0 0 0 -
NP 182,251 181,688 180,046 179,071 35,066 34,078 33,423 208.84%
-
NP to SH 182,251 181,688 180,046 179,071 35,066 34,078 33,423 208.84%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -85,149 -85,764 -85,834 -85,991 48,636 41,338 34,130 -
-
Net Worth 567,975 571,237 565,195 566,222 428,388 429,014 437,188 19.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 40,134 40,134 37,536 37,536 34,095 34,095 31,285 18.01%
Div Payout % 22.02% 22.09% 20.85% 20.96% 97.23% 100.05% 93.60% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 567,975 571,237 565,195 566,222 428,388 429,014 437,188 19.00%
NOSH 428,660 429,502 428,178 428,956 428,388 429,014 428,616 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 187.69% 189.41% 191.11% 192.38% 41.89% 45.19% 49.48% -
ROE 32.09% 31.81% 31.86% 31.63% 8.19% 7.94% 7.64% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.65 22.33 22.00 21.70 19.54 17.58 15.76 27.26%
EPS 42.52 42.30 42.05 41.75 8.19 7.94 7.80 208.78%
DPS 9.35 9.35 8.75 8.75 7.95 7.95 7.30 17.88%
NAPS 1.325 1.33 1.32 1.32 1.00 1.00 1.02 18.99%
Adjusted Per Share Value based on latest NOSH - 428,956
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.15 13.97 13.73 13.56 12.19 10.99 9.84 27.31%
EPS 26.55 26.47 26.23 26.09 5.11 4.96 4.87 208.80%
DPS 5.85 5.85 5.47 5.47 4.97 4.97 4.56 18.01%
NAPS 0.8275 0.8322 0.8234 0.8249 0.6241 0.625 0.6369 19.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.04 1.04 0.89 0.85 0.80 0.88 0.88 -
P/RPS 4.59 4.66 4.04 3.92 4.09 5.01 5.58 -12.17%
P/EPS 2.45 2.46 2.12 2.04 9.77 11.08 11.29 -63.78%
EY 40.88 40.68 47.25 49.11 10.23 9.03 8.86 176.38%
DY 8.99 8.99 9.83 10.29 9.94 9.03 8.30 5.45%
P/NAPS 0.78 0.78 0.67 0.64 0.80 0.88 0.86 -6.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 18/01/10 10/11/09 24/08/09 08/05/09 16/02/09 05/11/08 06/08/08 -
Price 1.05 1.05 0.96 0.92 0.86 0.79 0.87 -
P/RPS 4.64 4.70 4.36 4.24 4.40 4.49 5.52 -10.90%
P/EPS 2.47 2.48 2.28 2.20 10.51 9.95 11.16 -63.30%
EY 40.49 40.29 43.80 45.38 9.52 10.05 8.96 172.58%
DY 8.90 8.90 9.11 9.51 9.24 10.06 8.39 4.00%
P/NAPS 0.79 0.79 0.73 0.70 0.86 0.79 0.85 -4.75%

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