[AMFIRST] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
18-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -2.74%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 108,206 94,436 92,565 97,216 91,853 57,386 1,962 94.98%
PBT 45,481 38,684 41,257 40,705 36,465 31,460 1,194 83.32%
Tax 0 0 0 0 0 0 0 -
NP 45,481 38,684 41,257 40,705 36,465 31,460 1,194 83.32%
-
NP to SH 45,481 38,684 41,257 40,705 36,465 31,460 1,194 83.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 62,725 55,752 51,308 56,510 55,388 25,926 768 108.15%
-
Net Worth 819,220 594,852 591,779 568,131 428,667 658,313 426,666 11.47%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 28,920 25,636 27,523 27,841 24,405 31,459 - -
Div Payout % 63.59% 66.27% 66.71% 68.40% 66.93% 100.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 819,220 594,852 591,779 568,131 428,667 658,313 426,666 11.47%
NOSH 686,402 429,186 429,167 428,778 428,667 651,795 426,666 8.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 42.03% 40.96% 44.57% 41.87% 39.70% 54.82% 60.87% -
ROE 5.55% 6.50% 6.97% 7.16% 8.51% 4.78% 0.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.76 22.00 21.57 22.67 21.43 8.80 0.46 80.12%
EPS 8.03 9.01 9.61 9.49 8.51 4.83 0.28 74.86%
DPS 4.21 5.97 6.41 6.49 5.69 4.83 0.00 -
NAPS 1.1935 1.386 1.3789 1.325 1.00 1.01 1.00 2.98%
Adjusted Per Share Value based on latest NOSH - 428,660
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.76 13.76 13.49 14.16 13.38 8.36 0.29 94.50%
EPS 8.03 5.64 6.01 5.93 5.31 4.58 0.17 90.01%
DPS 4.21 3.73 4.01 4.06 3.56 4.58 0.00 -
NAPS 1.1935 0.8666 0.8621 0.8277 0.6245 0.9591 0.6216 11.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 1.06 1.16 1.18 1.04 0.80 0.90 0.00 -
P/RPS 6.72 5.27 5.47 4.59 3.73 10.22 0.00 -
P/EPS 16.00 12.87 12.27 10.96 9.40 18.65 0.00 -
EY 6.25 7.77 8.15 9.13 10.63 5.36 0.00 -
DY 3.97 5.15 5.44 6.24 7.12 5.36 0.00 -
P/NAPS 0.89 0.84 0.86 0.78 0.80 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 22/02/12 08/02/11 18/01/10 16/02/09 04/02/08 27/02/07 -
Price 1.05 1.19 1.18 1.05 0.86 0.88 0.00 -
P/RPS 6.66 5.41 5.47 4.63 4.01 10.00 0.00 -
P/EPS 15.85 13.20 12.27 11.06 10.11 18.23 0.00 -
EY 6.31 7.57 8.15 9.04 9.89 5.48 0.00 -
DY 4.01 5.02 5.44 6.18 6.62 5.48 0.00 -
P/NAPS 0.88 0.86 0.86 0.79 0.86 0.87 0.00 -

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