[AMFIRST] QoQ TTM 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- 0.84%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 110,935 111,837 112,793 113,109 112,594 111,619 109,784 0.69%
PBT 58,988 60,602 63,069 55,711 55,246 55,065 51,798 9.04%
Tax 0 0 0 0 0 0 0 -
NP 58,988 60,602 63,069 55,711 55,246 55,065 51,798 9.04%
-
NP to SH 58,988 60,602 63,069 55,711 55,246 55,065 51,798 9.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 51,947 51,235 49,724 57,398 57,348 56,554 57,986 -7.06%
-
Net Worth 845,715 836,380 849,834 824,849 837,204 824,917 836,929 0.69%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 46,596 50,440 50,440 50,107 71,797 68,434 68,434 -22.58%
Div Payout % 78.99% 83.23% 79.98% 89.94% 129.96% 124.28% 132.12% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 845,715 836,380 849,834 824,849 837,204 824,917 836,929 0.69%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 53.17% 54.19% 55.92% 49.25% 49.07% 49.33% 47.18% -
ROE 6.97% 7.25% 7.42% 6.75% 6.60% 6.68% 6.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.16 16.29 16.43 16.48 16.40 16.26 15.99 0.70%
EPS 8.59 8.83 9.19 8.12 8.05 8.02 7.55 8.97%
DPS 6.79 7.35 7.35 7.30 10.46 9.97 9.97 -22.57%
NAPS 1.2321 1.2185 1.2381 1.2017 1.2197 1.2018 1.2193 0.69%
Adjusted Per Share Value based on latest NOSH - 686,402
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.16 16.29 16.43 16.48 16.40 16.26 15.99 0.70%
EPS 8.59 8.83 9.19 8.12 8.05 8.02 7.55 8.97%
DPS 6.79 7.35 7.35 7.30 10.46 9.97 9.97 -22.57%
NAPS 1.2321 1.2185 1.2381 1.2017 1.2197 1.2018 1.2193 0.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.97 0.945 0.975 1.00 1.04 1.04 1.08 -
P/RPS 6.00 5.80 5.93 6.07 6.34 6.40 6.75 -7.54%
P/EPS 11.29 10.70 10.61 12.32 12.92 12.96 14.31 -14.60%
EY 8.86 9.34 9.42 8.12 7.74 7.71 6.99 17.10%
DY 7.00 7.78 7.54 7.30 10.06 9.59 9.23 -16.82%
P/NAPS 0.79 0.78 0.79 0.83 0.85 0.87 0.89 -7.63%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 12/05/14 11/02/14 06/11/13 27/08/13 29/04/13 -
Price 0.98 0.95 0.98 1.00 1.04 1.02 1.08 -
P/RPS 6.06 5.83 5.96 6.07 6.34 6.27 6.75 -6.93%
P/EPS 11.40 10.76 10.67 12.32 12.92 12.71 14.31 -14.05%
EY 8.77 9.29 9.38 8.12 7.74 7.86 6.99 16.31%
DY 6.93 7.74 7.50 7.30 10.06 9.77 9.23 -17.37%
P/NAPS 0.80 0.78 0.79 0.83 0.85 0.85 0.89 -6.85%

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