[AMFIRST] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -9.59%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 113,109 112,594 111,619 109,784 108,308 105,242 101,841 7.22%
PBT 55,711 55,246 55,065 51,798 57,291 55,145 52,570 3.93%
Tax 0 0 0 0 0 0 0 -
NP 55,711 55,246 55,065 51,798 57,291 55,145 52,570 3.93%
-
NP to SH 55,711 55,246 55,065 51,798 57,291 55,145 52,570 3.93%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 57,398 57,348 56,554 57,986 51,017 50,097 49,271 10.68%
-
Net Worth 824,849 837,204 824,917 836,929 819,220 828,830 606,424 22.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 50,107 71,797 68,434 68,434 64,112 61,604 59,109 -10.40%
Div Payout % 89.94% 129.96% 124.28% 132.12% 111.91% 111.71% 112.44% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 824,849 837,204 824,917 836,929 819,220 828,830 606,424 22.69%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 428,689 36.74%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 49.25% 49.07% 49.33% 47.18% 52.90% 52.40% 51.62% -
ROE 6.75% 6.60% 6.68% 6.19% 6.99% 6.65% 8.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.48 16.40 16.26 15.99 15.78 15.33 23.76 -21.59%
EPS 8.12 8.05 8.02 7.55 8.35 8.03 12.26 -23.96%
DPS 7.30 10.46 9.97 9.97 9.34 8.98 13.79 -34.48%
NAPS 1.2017 1.2197 1.2018 1.2193 1.1935 1.2075 1.4146 -10.27%
Adjusted Per Share Value based on latest NOSH - 686,402
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.48 16.40 16.26 15.99 15.78 15.33 14.84 7.21%
EPS 8.12 8.05 8.02 7.55 8.35 8.03 7.66 3.95%
DPS 7.30 10.46 9.97 9.97 9.34 8.98 8.61 -10.39%
NAPS 1.2017 1.2197 1.2018 1.2193 1.1935 1.2075 0.8835 22.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 1.04 1.04 1.08 1.06 1.10 1.12 -
P/RPS 6.07 6.34 6.40 6.75 6.72 7.17 4.71 18.37%
P/EPS 12.32 12.92 12.96 14.31 12.70 13.69 9.13 22.04%
EY 8.12 7.74 7.71 6.99 7.87 7.30 10.95 -18.02%
DY 7.30 10.06 9.59 9.23 8.81 8.16 12.31 -29.34%
P/NAPS 0.83 0.85 0.87 0.89 0.89 0.91 0.79 3.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/02/14 06/11/13 27/08/13 29/04/13 18/02/13 06/11/12 17/08/12 -
Price 1.00 1.04 1.02 1.08 1.05 1.13 1.06 -
P/RPS 6.07 6.34 6.27 6.75 6.65 7.37 4.46 22.74%
P/EPS 12.32 12.92 12.71 14.31 12.58 14.07 8.64 26.60%
EY 8.12 7.74 7.86 6.99 7.95 7.11 11.57 -20.97%
DY 7.30 10.06 9.77 9.23 8.90 7.94 13.01 -31.89%
P/NAPS 0.83 0.85 0.85 0.89 0.88 0.94 0.75 6.97%

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