[AMFIRST] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 42.62%
YoY- -20.22%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 85,261 82,971 73,763 81,203 84,480 81,155 70,827 3.13%
PBT 23,100 20,980 20,977 30,337 38,025 34,111 29,013 -3.72%
Tax 0 0 0 0 0 0 0 -
NP 23,100 20,980 20,977 30,337 38,025 34,111 29,013 -3.72%
-
NP to SH 23,100 20,980 20,977 30,337 38,025 34,111 29,013 -3.72%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 62,161 61,991 52,786 50,866 46,455 47,044 41,814 6.82%
-
Net Worth 861,159 865,964 832,605 834,733 824,849 819,220 594,852 6.35%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 14,551 13,247 13,933 21,209 25,053 21,690 19,227 -4.53%
Div Payout % 62.99% 63.14% 66.42% 69.91% 65.89% 63.59% 66.27% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 861,159 865,964 832,605 834,733 824,849 819,220 594,852 6.35%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 429,186 8.13%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 27.09% 25.29% 28.44% 37.36% 45.01% 42.03% 40.96% -
ROE 2.68% 2.42% 2.52% 3.63% 4.61% 4.16% 4.88% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.42 12.09 10.75 11.83 12.31 11.82 16.50 -4.61%
EPS 3.36 3.06 3.06 4.42 5.54 6.02 6.76 -10.98%
DPS 2.12 1.93 2.03 3.09 3.65 3.16 4.48 -11.71%
NAPS 1.2546 1.2616 1.213 1.2161 1.2017 1.1935 1.386 -1.64%
Adjusted Per Share Value based on latest NOSH - 686,402
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.42 12.09 10.75 11.83 12.31 11.82 10.32 3.13%
EPS 3.36 3.06 3.06 4.42 5.54 6.02 4.23 -3.76%
DPS 2.12 1.93 2.03 3.09 3.65 3.16 2.80 -4.52%
NAPS 1.2546 1.2616 1.213 1.2161 1.2017 1.1935 0.8666 6.35%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.675 0.775 0.735 0.91 1.00 1.06 1.16 -
P/RPS 5.43 6.41 6.84 7.69 8.13 8.97 7.03 -4.20%
P/EPS 20.06 25.36 24.05 20.59 18.05 21.33 17.16 2.63%
EY 4.99 3.94 4.16 4.86 5.54 4.69 5.83 -2.55%
DY 3.14 2.49 2.76 3.40 3.65 2.98 3.86 -3.37%
P/NAPS 0.54 0.61 0.61 0.75 0.83 0.89 0.84 -7.09%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 12/02/16 27/02/15 11/02/14 18/02/13 22/02/12 -
Price 0.645 0.81 0.72 0.95 1.00 1.05 1.19 -
P/RPS 5.19 6.70 6.70 8.03 8.13 8.88 7.21 -5.32%
P/EPS 19.17 26.50 23.56 21.49 18.05 21.13 17.60 1.43%
EY 5.22 3.77 4.24 4.65 5.54 4.73 5.68 -1.39%
DY 3.29 2.38 2.82 3.25 3.65 3.01 3.76 -2.19%
P/NAPS 0.51 0.64 0.59 0.78 0.83 0.88 0.86 -8.33%

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