[AMFIRST] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 51.85%
YoY- -0.76%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 84,480 56,250 28,445 109,784 81,155 53,440 26,610 115.55%
PBT 38,025 25,351 13,084 51,797 34,111 21,904 9,817 146.03%
Tax 0 0 0 0 0 0 0 -
NP 38,025 25,351 13,084 51,797 34,111 21,904 9,817 146.03%
-
NP to SH 38,025 25,351 13,084 51,797 34,111 21,904 9,817 146.03%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 46,455 30,899 15,361 57,987 47,044 31,536 16,793 96.69%
-
Net Worth 824,849 837,204 824,917 836,929 819,220 828,830 606,424 22.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 25,053 25,053 - 46,743 21,690 21,690 - -
Div Payout % 65.89% 98.83% - 90.24% 63.59% 99.02% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 824,849 837,204 824,917 836,929 819,220 828,830 606,424 22.69%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 428,689 36.74%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 45.01% 45.07% 46.00% 47.18% 42.03% 40.99% 36.89% -
ROE 4.61% 3.03% 1.59% 6.19% 4.16% 2.64% 1.62% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.31 8.19 4.14 15.99 11.82 7.79 6.21 57.60%
EPS 5.54 3.69 1.91 8.69 6.02 4.33 2.29 79.92%
DPS 3.65 3.65 0.00 6.81 3.16 3.16 0.00 -
NAPS 1.2017 1.2197 1.2018 1.2193 1.1935 1.2075 1.4146 -10.27%
Adjusted Per Share Value based on latest NOSH - 686,402
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.31 8.19 4.14 15.99 11.82 7.79 3.88 115.46%
EPS 5.54 3.69 1.91 8.69 6.02 4.33 1.43 146.06%
DPS 3.65 3.65 0.00 6.81 3.16 3.16 0.00 -
NAPS 1.2017 1.2197 1.2018 1.2193 1.1935 1.2075 0.8835 22.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 1.04 1.04 1.08 1.06 1.10 1.12 -
P/RPS 8.13 12.69 25.10 6.75 8.97 14.13 18.04 -41.13%
P/EPS 18.05 28.16 54.56 14.31 21.33 34.47 48.91 -48.45%
EY 5.54 3.55 1.83 6.99 4.69 2.90 2.04 94.29%
DY 3.65 3.51 0.00 6.31 2.98 2.87 0.00 -
P/NAPS 0.83 0.85 0.87 0.89 0.89 0.91 0.79 3.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/02/14 06/11/13 27/08/13 29/04/13 18/02/13 06/11/12 17/08/12 -
Price 1.00 1.04 1.02 1.08 1.05 1.13 1.06 -
P/RPS 8.13 12.69 24.61 6.75 8.88 14.51 17.08 -38.95%
P/EPS 18.05 28.16 53.51 14.31 21.13 35.41 46.29 -46.53%
EY 5.54 3.55 1.87 6.99 4.73 2.82 2.16 87.05%
DY 3.65 3.51 0.00 6.31 3.01 2.80 0.00 -
P/NAPS 0.83 0.85 0.85 0.89 0.88 0.94 0.75 6.97%

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