[AMFIRST] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
06-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 0.33%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 105,871 102,449 110,935 112,594 105,242 87,518 97,161 1.43%
PBT 63,924 33,000 58,988 55,246 55,145 43,727 53,716 2.93%
Tax 0 0 0 0 0 0 0 -
NP 63,924 33,000 58,988 55,246 55,145 43,727 53,716 2.93%
-
NP to SH 63,924 33,000 58,988 55,246 55,145 43,727 53,716 2.93%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 41,947 69,449 51,947 57,348 50,097 43,791 43,445 -0.58%
-
Net Worth 869,671 840,773 845,715 837,204 828,830 602,983 581,096 6.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 34,320 30,682 46,596 71,797 61,604 61,067 41,598 -3.15%
Div Payout % 53.69% 92.98% 78.99% 129.96% 111.71% 139.66% 77.44% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 869,671 840,773 845,715 837,204 828,830 602,983 581,096 6.94%
NOSH 686,402 686,402 686,402 686,402 686,402 428,468 429,233 8.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 60.38% 32.21% 53.17% 49.07% 52.40% 49.96% 55.29% -
ROE 7.35% 3.92% 6.97% 6.60% 6.65% 7.25% 9.24% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.42 14.93 16.16 16.40 15.33 20.43 22.64 -6.19%
EPS 9.31 4.81 8.59 8.05 8.03 10.21 12.51 -4.80%
DPS 5.00 4.47 6.79 10.46 8.98 14.23 9.69 -10.43%
NAPS 1.267 1.2249 1.2321 1.2197 1.2075 1.4073 1.3538 -1.09%
Adjusted Per Share Value based on latest NOSH - 686,402
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.42 14.93 16.16 16.40 15.33 12.75 14.16 1.42%
EPS 9.31 4.81 8.59 8.05 8.03 6.37 7.83 2.92%
DPS 5.00 4.47 6.79 10.46 8.98 8.90 6.06 -3.15%
NAPS 1.267 1.2249 1.2321 1.2197 1.2075 0.8785 0.8466 6.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.805 0.795 0.97 1.04 1.10 1.12 1.19 -
P/RPS 5.22 5.33 6.00 6.34 7.17 5.48 5.26 -0.12%
P/EPS 8.64 16.54 11.29 12.92 13.69 10.97 9.51 -1.58%
EY 11.57 6.05 8.86 7.74 7.30 9.11 10.52 1.59%
DY 6.21 5.62 7.00 10.06 8.16 12.71 8.14 -4.40%
P/NAPS 0.64 0.65 0.79 0.85 0.91 0.80 0.88 -5.16%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 11/11/15 21/11/14 06/11/13 06/11/12 18/10/11 03/11/10 -
Price 0.85 0.81 0.98 1.04 1.13 1.16 1.19 -
P/RPS 5.51 5.43 6.06 6.34 7.37 5.68 5.26 0.77%
P/EPS 9.13 16.85 11.40 12.92 14.07 11.37 9.51 -0.67%
EY 10.96 5.94 8.77 7.74 7.11 8.80 10.52 0.68%
DY 5.88 5.52 6.93 10.06 7.94 12.27 8.14 -5.27%
P/NAPS 0.67 0.66 0.80 0.85 0.94 0.82 0.88 -4.43%

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