[AMFIRST] YoY Cumulative 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- 123.12%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 49,588 54,392 56,250 53,440 46,178 47,198 48,225 0.46%
PBT 15,932 21,271 25,351 21,904 18,951 20,586 20,927 -4.44%
Tax 0 0 0 0 0 0 0 -
NP 15,932 21,271 25,351 21,904 18,951 20,586 20,927 -4.44%
-
NP to SH 15,932 21,271 25,351 21,904 18,951 20,586 20,927 -4.44%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 33,656 33,121 30,899 31,536 27,227 26,612 27,298 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 13,933 21,209 25,053 21,690 19,208 20,628 20,884 -6.52%
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 1.89% 2.52% 3.03% 2.64% 3.14% 3.55% 3.67% -
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 7.22 7.92 8.19 7.79 10.77 11.01 11.25 -7.12%
EPS 2.32 3.10 3.69 4.33 4.42 4.80 4.88 -11.65%
DPS 2.03 3.09 3.65 3.16 4.48 4.81 4.87 -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 7.22 7.92 8.19 7.79 6.73 6.88 7.03 0.44%
EPS 2.32 3.10 3.69 4.33 2.76 3.00 3.05 -4.45%
DPS 2.03 3.09 3.65 3.16 2.80 3.01 3.04 -6.50%
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 11.00 12.24 12.69 14.13 10.40 10.81 9.25 2.92%
P/EPS 34.25 31.30 28.16 34.47 25.34 24.79 21.31 8.22%
EY 2.92 3.19 3.55 2.90 3.95 4.03 4.69 -7.59%
DY 2.55 3.19 3.51 2.87 4.00 4.04 4.68 -9.62%
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 11.21 12.37 12.69 14.51 10.77 10.81 9.34 3.08%
P/EPS 34.90 31.62 28.16 35.41 26.24 24.79 21.52 8.38%
EY 2.87 3.16 3.55 2.82 3.81 4.03 4.65 -7.72%
DY 2.51 3.15 3.51 2.80 3.86 4.04 4.64 -9.72%
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