[AMFIRST] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -2.66%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 104,650 107,252 109,516 110,935 111,837 112,793 113,109 -5.06%
PBT 34,674 38,339 55,382 58,988 60,602 63,069 55,711 -27.16%
Tax 0 0 0 0 0 0 0 -
NP 34,674 38,339 55,382 58,988 60,602 63,069 55,711 -27.16%
-
NP to SH 34,674 38,339 55,382 58,988 60,602 63,069 55,711 -27.16%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 69,976 68,913 54,134 51,947 51,235 49,724 57,398 14.16%
-
Net Worth 832,674 841,597 834,733 845,715 836,380 849,834 824,849 0.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 37,958 37,958 46,596 46,596 50,440 50,440 50,107 -16.94%
Div Payout % 109.47% 99.01% 84.14% 78.99% 83.23% 79.98% 89.94% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 832,674 841,597 834,733 845,715 836,380 849,834 824,849 0.63%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 33.13% 35.75% 50.57% 53.17% 54.19% 55.92% 49.25% -
ROE 4.16% 4.56% 6.63% 6.97% 7.25% 7.42% 6.75% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.25 15.63 15.96 16.16 16.29 16.43 16.48 -5.05%
EPS 5.05 5.59 8.07 8.59 8.83 9.19 8.12 -27.20%
DPS 5.53 5.53 6.79 6.79 7.35 7.35 7.30 -16.94%
NAPS 1.2131 1.2261 1.2161 1.2321 1.2185 1.2381 1.2017 0.63%
Adjusted Per Share Value based on latest NOSH - 686,402
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.25 15.63 15.96 16.16 16.29 16.43 16.48 -5.05%
EPS 5.05 5.59 8.07 8.59 8.83 9.19 8.12 -27.20%
DPS 5.53 5.53 6.79 6.79 7.35 7.35 7.30 -16.94%
NAPS 1.2131 1.2261 1.2161 1.2321 1.2185 1.2381 1.2017 0.63%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.885 0.935 0.91 0.97 0.945 0.975 1.00 -
P/RPS 5.80 5.98 5.70 6.00 5.80 5.93 6.07 -2.99%
P/EPS 17.52 16.74 11.28 11.29 10.70 10.61 12.32 26.54%
EY 5.71 5.97 8.87 8.86 9.34 9.42 8.12 -20.97%
DY 6.25 5.91 7.46 7.00 7.78 7.54 7.30 -9.86%
P/NAPS 0.73 0.76 0.75 0.79 0.78 0.79 0.83 -8.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 28/05/15 27/02/15 21/11/14 28/08/14 12/05/14 11/02/14 -
Price 0.80 0.935 0.95 0.98 0.95 0.98 1.00 -
P/RPS 5.25 5.98 5.95 6.06 5.83 5.96 6.07 -9.24%
P/EPS 15.84 16.74 11.77 11.40 10.76 10.67 12.32 18.29%
EY 6.31 5.97 8.49 8.77 9.29 9.38 8.12 -15.51%
DY 6.91 5.91 7.15 6.93 7.74 7.50 7.30 -3.60%
P/NAPS 0.66 0.76 0.78 0.80 0.78 0.79 0.83 -14.20%

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