[AMFIRST] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -81.19%
YoY- 4.02%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 109,784 81,155 53,440 26,610 97,980 70,827 46,178 78.03%
PBT 51,797 34,111 21,904 9,817 52,192 29,013 18,951 95.36%
Tax 0 0 0 0 0 0 0 -
NP 51,797 34,111 21,904 9,817 52,192 29,013 18,951 95.36%
-
NP to SH 51,797 34,111 21,904 9,817 52,192 29,013 18,951 95.36%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 57,987 47,044 31,536 16,793 45,788 41,814 27,227 65.45%
-
Net Worth 836,929 819,220 828,830 606,424 617,555 594,852 603,387 24.34%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 46,743 21,690 21,690 - 39,926 19,227 19,208 80.82%
Div Payout % 90.24% 63.59% 99.02% - 76.50% 66.27% 101.36% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 836,929 819,220 828,830 606,424 617,555 594,852 603,387 24.34%
NOSH 686,402 686,402 686,402 428,689 428,857 429,186 428,755 36.81%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 47.18% 42.03% 40.99% 36.89% 53.27% 40.96% 41.04% -
ROE 6.19% 4.16% 2.64% 1.62% 8.45% 4.88% 3.14% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.99 11.82 7.79 6.21 22.85 16.50 10.77 30.11%
EPS 8.69 6.02 4.33 2.29 12.17 6.76 4.42 56.87%
DPS 6.81 3.16 3.16 0.00 9.31 4.48 4.48 32.17%
NAPS 1.2193 1.1935 1.2075 1.4146 1.44 1.386 1.4073 -9.10%
Adjusted Per Share Value based on latest NOSH - 428,689
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.99 11.82 7.79 3.88 14.27 10.32 6.73 77.96%
EPS 8.69 6.02 4.33 1.43 7.60 4.23 2.76 114.66%
DPS 6.81 3.16 3.16 0.00 5.82 2.80 2.80 80.75%
NAPS 1.2193 1.1935 1.2075 0.8835 0.8997 0.8666 0.8791 24.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.08 1.06 1.10 1.12 1.19 1.16 1.12 -
P/RPS 6.75 8.97 14.13 18.04 5.21 7.03 10.40 -25.01%
P/EPS 14.31 21.33 34.47 48.91 9.78 17.16 25.34 -31.65%
EY 6.99 4.69 2.90 2.04 10.23 5.83 3.95 46.25%
DY 6.31 2.98 2.87 0.00 7.82 3.86 4.00 35.47%
P/NAPS 0.89 0.89 0.91 0.79 0.83 0.84 0.80 7.35%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/04/13 18/02/13 06/11/12 17/08/12 26/04/12 22/02/12 18/10/11 -
Price 1.08 1.05 1.13 1.06 1.20 1.19 1.16 -
P/RPS 6.75 8.88 14.51 17.08 5.25 7.21 10.77 -26.74%
P/EPS 14.31 21.13 35.41 46.29 9.86 17.60 26.24 -33.22%
EY 6.99 4.73 2.82 2.16 10.14 5.68 3.81 49.81%
DY 6.31 3.01 2.80 0.00 7.76 3.76 3.86 38.72%
P/NAPS 0.89 0.88 0.94 0.75 0.83 0.86 0.82 5.60%

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