[AMFIRST] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 14.34%
YoY- -22.15%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 101,096 103,673 100,202 110,332 116,336 116,422 113,681 -1.93%
PBT 10,194 11,180 18,301 23,509 26,110 28,053 30,800 -16.82%
Tax 0 0 0 0 0 0 0 -
NP 10,194 11,180 18,301 23,509 26,110 28,053 30,800 -16.82%
-
NP to SH 10,194 11,180 18,301 23,509 26,110 28,053 30,800 -16.82%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 90,901 92,493 81,901 86,822 90,225 88,369 82,881 1.55%
-
Net Worth 796,157 799,040 820,113 838,508 836,724 843,313 861,159 -1.29%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 7,504 10,433 - 12,812 17,022 - 19,402 -14.63%
Div Payout % 73.61% 93.32% - 54.50% 65.19% - 62.99% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 796,157 799,040 820,113 838,508 836,724 843,313 861,159 -1.29%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.08% 10.78% 18.26% 21.31% 22.44% 24.10% 27.09% -
ROE 1.28% 1.40% 2.23% 2.80% 3.12% 3.33% 3.58% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.73 15.10 14.60 16.07 16.95 16.96 16.56 -1.93%
EPS 1.49 1.63 2.67 3.43 3.80 4.09 4.48 -16.75%
DPS 1.09 1.52 0.00 1.87 2.48 0.00 2.83 -14.69%
NAPS 1.1599 1.1641 1.1948 1.2216 1.219 1.2286 1.2546 -1.29%
Adjusted Per Share Value based on latest NOSH - 686,402
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.73 15.10 14.60 16.07 16.95 16.96 16.56 -1.93%
EPS 1.49 1.63 2.67 3.43 3.80 4.09 4.48 -16.75%
DPS 1.09 1.52 0.00 1.87 2.48 0.00 2.83 -14.69%
NAPS 1.1599 1.1641 1.1948 1.2216 1.219 1.2286 1.2546 -1.29%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.32 0.355 0.39 0.415 0.495 0.525 0.675 -
P/RPS 2.17 2.35 2.67 2.58 2.92 3.10 4.08 -9.98%
P/EPS 21.55 21.80 14.63 12.12 13.01 12.85 15.04 6.17%
EY 4.64 4.59 6.84 8.25 7.68 7.78 6.65 -5.81%
DY 3.42 4.28 0.00 4.50 5.01 0.00 4.19 -3.32%
P/NAPS 0.28 0.30 0.33 0.34 0.41 0.43 0.54 -10.36%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 21/02/23 21/02/22 22/02/21 24/02/20 11/02/19 22/02/18 -
Price 0.33 0.345 0.37 0.40 0.485 0.52 0.645 -
P/RPS 2.24 2.28 2.53 2.49 2.86 3.07 3.89 -8.78%
P/EPS 22.22 21.18 13.88 11.68 12.75 12.72 14.37 7.53%
EY 4.50 4.72 7.21 8.56 7.84 7.86 6.96 -7.00%
DY 3.31 4.41 0.00 4.67 5.11 0.00 4.38 -4.55%
P/NAPS 0.28 0.30 0.31 0.33 0.40 0.42 0.51 -9.50%

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