[AMFIRST] YoY Annualized 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- 11.56%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 99,176 108,784 112,500 106,880 92,356 94,396 96,450 0.46%
PBT 31,864 42,542 50,702 43,808 37,902 41,172 41,854 -4.44%
Tax 0 0 0 0 0 0 0 -
NP 31,864 42,542 50,702 43,808 37,902 41,172 41,854 -4.44%
-
NP to SH 31,864 42,542 50,702 43,808 37,902 41,172 41,854 -4.44%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 67,312 66,242 61,798 63,072 54,454 53,224 54,596 3.54%
-
Net Worth 840,773 845,715 837,204 828,830 603,387 580,610 570,346 6.67%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 27,867 42,419 50,107 43,380 38,416 41,257 41,768 -6.51%
Div Payout % 87.46% 99.71% 98.83% 99.02% 101.36% 100.21% 99.80% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 840,773 845,715 837,204 828,830 603,387 580,610 570,346 6.67%
NOSH 686,402 686,402 686,402 686,402 428,755 428,874 428,831 8.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 32.13% 39.11% 45.07% 40.99% 41.04% 43.62% 43.39% -
ROE 3.79% 5.03% 6.06% 5.29% 6.28% 7.09% 7.34% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.45 15.85 16.39 15.57 21.54 22.01 22.49 -7.10%
EPS 4.64 6.20 7.38 8.66 8.84 9.60 9.76 -11.65%
DPS 4.06 6.18 7.30 6.32 8.96 9.62 9.74 -13.56%
NAPS 1.2249 1.2321 1.2197 1.2075 1.4073 1.3538 1.33 -1.36%
Adjusted Per Share Value based on latest NOSH - 686,402
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.45 15.85 16.39 15.57 13.46 13.75 14.05 0.46%
EPS 4.64 6.20 7.38 8.66 5.52 6.00 6.10 -4.45%
DPS 4.06 6.18 7.30 6.32 5.60 6.01 6.09 -6.53%
NAPS 1.2249 1.2321 1.2197 1.2075 0.8791 0.8459 0.8309 6.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.795 0.97 1.04 1.10 1.12 1.19 1.04 -
P/RPS 5.50 6.12 6.35 7.06 5.20 5.41 4.62 2.94%
P/EPS 17.13 15.65 14.08 17.24 12.67 12.40 10.66 8.22%
EY 5.84 6.39 7.10 5.80 7.89 8.07 9.38 -7.59%
DY 5.11 6.37 7.02 5.75 8.00 8.08 9.37 -9.60%
P/NAPS 0.65 0.79 0.85 0.91 0.80 0.88 0.78 -2.99%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 11/11/15 21/11/14 06/11/13 06/11/12 18/10/11 03/11/10 10/11/09 -
Price 0.81 0.98 1.04 1.13 1.16 1.19 1.05 -
P/RPS 5.61 6.18 6.35 7.26 5.39 5.41 4.67 3.10%
P/EPS 17.45 15.81 14.08 17.71 13.12 12.40 10.76 8.38%
EY 5.73 6.32 7.10 5.65 7.62 8.07 9.30 -7.75%
DY 5.01 6.31 7.02 5.59 7.72 8.08 9.28 -9.75%
P/NAPS 0.66 0.80 0.85 0.94 0.82 0.88 0.79 -2.95%

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