[AMFIRST] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 20.17%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 108,308 105,242 101,841 97,979 89,941 87,518 86,173 16.38%
PBT 57,291 55,145 52,570 52,191 43,431 43,727 44,860 17.62%
Tax 0 0 0 0 0 0 0 -
NP 57,291 55,145 52,570 52,191 43,431 43,727 44,860 17.62%
-
NP to SH 57,291 55,145 52,570 52,191 43,431 43,727 44,860 17.62%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 51,017 50,097 49,271 45,788 46,510 43,791 41,313 15.02%
-
Net Worth 819,220 828,830 606,424 618,106 593,443 602,983 594,207 23.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 64,112 61,604 59,109 59,109 59,576 61,067 62,518 1.68%
Div Payout % 111.91% 111.71% 112.44% 113.26% 137.18% 139.66% 139.36% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 819,220 828,830 606,424 618,106 593,443 602,983 594,207 23.75%
NOSH 686,402 686,402 428,689 429,240 428,170 428,468 428,999 36.60%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 52.90% 52.40% 51.62% 53.27% 48.29% 49.96% 52.06% -
ROE 6.99% 6.65% 8.67% 8.44% 7.32% 7.25% 7.55% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.78 15.33 23.76 22.83 21.01 20.43 20.09 -14.80%
EPS 8.35 8.03 12.26 12.16 10.14 10.21 10.46 -13.88%
DPS 9.34 8.98 13.79 13.79 13.90 14.23 14.56 -25.51%
NAPS 1.1935 1.2075 1.4146 1.44 1.386 1.4073 1.3851 -9.40%
Adjusted Per Share Value based on latest NOSH - 429,240
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.78 15.33 14.84 14.27 13.10 12.75 12.55 16.41%
EPS 8.35 8.03 7.66 7.60 6.33 6.37 6.54 17.60%
DPS 9.34 8.98 8.61 8.61 8.68 8.90 9.11 1.66%
NAPS 1.1935 1.2075 0.8835 0.9005 0.8646 0.8785 0.8657 23.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.06 1.10 1.12 1.19 1.16 1.12 1.18 -
P/RPS 6.72 7.17 4.71 5.21 5.52 5.48 5.87 9.38%
P/EPS 12.70 13.69 9.13 9.79 11.44 10.97 11.28 8.18%
EY 7.87 7.30 10.95 10.22 8.74 9.11 8.86 -7.56%
DY 8.81 8.16 12.31 11.59 11.98 12.71 12.34 -20.03%
P/NAPS 0.89 0.91 0.79 0.83 0.84 0.80 0.85 3.09%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 06/11/12 17/08/12 26/04/12 22/02/12 18/10/11 10/08/11 -
Price 1.05 1.13 1.06 1.20 1.19 1.16 1.17 -
P/RPS 6.65 7.37 4.46 5.26 5.67 5.68 5.82 9.25%
P/EPS 12.58 14.07 8.64 9.87 11.73 11.37 11.19 8.08%
EY 7.95 7.11 11.57 10.13 8.52 8.80 8.94 -7.49%
DY 8.90 7.94 13.01 11.49 11.68 12.27 12.44 -19.92%
P/NAPS 0.88 0.94 0.75 0.83 0.86 0.82 0.84 3.13%

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