[AMFIRST] YoY Cumulative 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- 49.99%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 82,971 73,763 81,203 84,480 81,155 70,827 69,424 3.01%
PBT 20,980 20,977 30,337 38,025 34,111 29,013 30,943 -6.26%
Tax 0 0 0 0 0 0 0 -
NP 20,980 20,977 30,337 38,025 34,111 29,013 30,943 -6.26%
-
NP to SH 20,980 20,977 30,337 38,025 34,111 29,013 30,943 -6.26%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 61,991 52,786 50,866 46,455 47,044 41,814 38,481 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 13,247 13,933 21,209 25,053 21,690 19,227 20,642 -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 2.42% 2.52% 3.63% 4.61% 4.16% 4.88% 5.23% -
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 12.09 10.75 11.83 12.31 11.82 16.50 16.18 -4.73%
EPS 3.06 3.06 4.42 5.54 6.02 6.76 7.21 -13.29%
DPS 1.93 2.03 3.09 3.65 3.16 4.48 4.81 -14.10%
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 12.09 10.75 11.83 12.31 11.82 10.32 10.11 3.02%
EPS 3.06 3.06 4.42 5.54 6.02 4.23 4.51 -6.25%
DPS 1.93 2.03 3.09 3.65 3.16 2.80 3.01 -7.13%
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 6.41 6.84 7.69 8.13 8.97 7.03 7.29 -2.11%
P/EPS 25.36 24.05 20.59 18.05 21.33 17.16 16.37 7.56%
EY 3.94 4.16 4.86 5.54 4.69 5.83 6.11 -7.04%
DY 2.49 2.76 3.40 3.65 2.98 3.86 4.08 -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 6.70 6.70 8.03 8.13 8.88 7.21 7.29 -1.39%
P/EPS 26.50 23.56 21.49 18.05 21.13 17.60 16.37 8.35%
EY 3.77 4.24 4.65 5.54 4.73 5.68 6.11 -7.72%
DY 2.38 2.82 3.25 3.65 3.01 3.76 4.08 -8.58%
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