[AMFIRST] YoY 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- 3.3%
YoY- 3.81%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
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 27,306 24,174 26,811 28,230 27,715 24,649 22,226 3.48%
PBT 9,499 5,046 9,067 12,673 12,208 10,062 10,358 -1.43%
Tax 0 0 0 0 0 0 0 -
NP 9,499 5,046 9,067 12,673 12,208 10,062 10,358 -1.43%
-
NP to SH 9,499 5,046 9,067 12,673 12,208 10,062 10,358 -1.43%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 17,807 19,128 17,744 15,557 15,507 14,587 11,868 6.98%
-
Net Worth 865,964 832,605 834,733 824,849 819,220 593,443 592,640 6.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 21,690 19,182 20,673 -
Div Payout % - - - - 177.67% 190.64% 199.59% -
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 865,964 832,605 834,733 824,849 819,220 593,443 592,640 6.51%
NOSH 686,402 686,402 686,402 686,402 686,402 428,170 429,792 8.10%
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 34.79% 20.87% 33.82% 44.89% 44.05% 40.82% 46.60% -
ROE 1.10% 0.61% 1.09% 1.54% 1.49% 1.70% 1.75% -
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 3.98 3.52 3.91 4.11 4.04 5.76 5.17 -4.26%
EPS 1.38 0.74 1.32 1.85 1.78 2.35 2.41 -8.86%
DPS 0.00 0.00 0.00 0.00 3.16 4.48 4.81 -
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 3.98 3.52 3.91 4.11 4.04 3.59 3.24 3.48%
EPS 1.38 0.74 1.32 1.85 1.78 1.47 1.51 -1.48%
DPS 0.00 0.00 0.00 0.00 3.16 2.79 3.01 -
NAPS 1.2616 1.213 1.2161 1.2017 1.1935 0.8646 0.8634 6.51%
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 19.48 20.87 23.30 24.31 26.25 20.15 22.82 -2.60%
P/EPS 56.00 99.98 68.89 54.16 59.60 49.36 48.96 2.26%
EY 1.79 1.00 1.45 1.85 1.68 2.03 2.04 -2.15%
DY 0.00 0.00 0.00 0.00 2.98 3.86 4.08 -
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 20.36 20.44 24.32 24.31 26.00 20.67 22.82 -1.88%
P/EPS 58.53 97.94 71.92 54.16 59.04 50.64 48.96 3.01%
EY 1.71 1.02 1.39 1.85 1.69 1.97 2.04 -2.89%
DY 0.00 0.00 0.00 0.00 3.01 3.76 4.08 -
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