[AMFIRST] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ-0.0%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 110,628 98,350 108,270 112,640 108,206 94,436 92,565 3.01%
PBT 27,973 27,969 40,449 50,700 45,481 38,684 41,257 -6.26%
Tax 0 0 0 0 0 0 0 -
NP 27,973 27,969 40,449 50,700 45,481 38,684 41,257 -6.26%
-
NP to SH 27,973 27,969 40,449 50,700 45,481 38,684 41,257 -6.26%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 82,654 70,381 67,821 61,940 62,725 55,752 51,308 8.26%
-
Net Worth 865,964 832,605 834,733 824,849 819,220 594,852 591,779 6.54%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 17,663 18,578 28,279 33,404 28,920 25,636 27,523 -7.11%
Div Payout % 63.14% 66.42% 69.91% 65.89% 63.59% 66.27% 66.71% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 865,964 832,605 834,733 824,849 819,220 594,852 591,779 6.54%
NOSH 686,402 686,402 686,402 686,402 686,402 429,186 429,167 8.13%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.29% 28.44% 37.36% 45.01% 42.03% 40.96% 44.57% -
ROE 3.23% 3.36% 4.85% 6.15% 5.55% 6.50% 6.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.12 14.33 15.77 16.41 15.76 22.00 21.57 -4.73%
EPS 4.08 4.08 5.89 7.39 8.03 9.01 9.61 -13.29%
DPS 2.57 2.71 4.12 4.87 4.21 5.97 6.41 -14.11%
NAPS 1.2616 1.213 1.2161 1.2017 1.1935 1.386 1.3789 -1.46%
Adjusted Per Share Value based on latest NOSH - 686,402
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.12 14.33 15.77 16.41 15.76 13.76 13.49 3.01%
EPS 4.08 4.08 5.89 7.39 8.03 5.64 6.01 -6.24%
DPS 2.57 2.71 4.12 4.87 4.21 3.73 4.01 -7.14%
NAPS 1.2616 1.213 1.2161 1.2017 1.1935 0.8666 0.8621 6.54%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.775 0.735 0.91 1.00 1.06 1.16 1.18 -
P/RPS 4.81 5.13 5.77 6.09 6.72 5.27 5.47 -2.11%
P/EPS 19.02 18.04 15.44 13.54 16.00 12.87 12.27 7.57%
EY 5.26 5.54 6.48 7.39 6.25 7.77 8.15 -7.03%
DY 3.32 3.68 4.53 4.87 3.97 5.15 5.44 -7.89%
P/NAPS 0.61 0.61 0.75 0.83 0.89 0.84 0.86 -5.55%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 12/02/16 27/02/15 11/02/14 18/02/13 22/02/12 08/02/11 -
Price 0.81 0.72 0.95 1.00 1.05 1.19 1.18 -
P/RPS 5.03 5.02 6.02 6.09 6.66 5.41 5.47 -1.38%
P/EPS 19.88 17.67 16.12 13.54 15.85 13.20 12.27 8.36%
EY 5.03 5.66 6.20 7.39 6.31 7.57 8.15 -7.72%
DY 3.18 3.76 4.34 4.87 4.01 5.02 5.44 -8.55%
P/NAPS 0.64 0.59 0.78 0.83 0.88 0.86 0.86 -4.80%

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