[AMFIRST] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
06-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -3.12%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 111,330 99,176 108,784 112,500 106,880 92,356 94,396 2.78%
PBT 22,962 31,864 42,542 50,702 43,808 37,902 41,172 -9.26%
Tax 0 0 0 0 0 0 0 -
NP 22,962 31,864 42,542 50,702 43,808 37,902 41,172 -9.26%
-
NP to SH 22,962 31,864 42,542 50,702 43,808 37,902 41,172 -9.26%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 88,368 67,312 66,242 61,798 63,072 54,454 53,224 8.80%
-
Net Worth 869,671 840,773 845,715 837,204 828,830 603,387 580,610 6.95%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 26,495 27,867 42,419 50,107 43,380 38,416 41,257 -7.10%
Div Payout % 115.39% 87.46% 99.71% 98.83% 99.02% 101.36% 100.21% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 869,671 840,773 845,715 837,204 828,830 603,387 580,610 6.95%
NOSH 686,402 686,402 686,402 686,402 686,402 428,755 428,874 8.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 20.63% 32.13% 39.11% 45.07% 40.99% 41.04% 43.62% -
ROE 2.64% 3.79% 5.03% 6.06% 5.29% 6.28% 7.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.22 14.45 15.85 16.39 15.57 21.54 22.01 -4.95%
EPS 3.34 4.64 6.20 7.38 8.66 8.84 9.60 -16.12%
DPS 3.86 4.06 6.18 7.30 6.32 8.96 9.62 -14.10%
NAPS 1.267 1.2249 1.2321 1.2197 1.2075 1.4073 1.3538 -1.09%
Adjusted Per Share Value based on latest NOSH - 686,402
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.22 14.45 15.85 16.39 15.57 13.46 13.75 2.78%
EPS 3.34 4.64 6.20 7.38 8.66 5.52 6.00 -9.29%
DPS 3.86 4.06 6.18 7.30 6.32 5.60 6.01 -7.10%
NAPS 1.267 1.2249 1.2321 1.2197 1.2075 0.8791 0.8459 6.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.805 0.795 0.97 1.04 1.10 1.12 1.19 -
P/RPS 4.96 5.50 6.12 6.35 7.06 5.20 5.41 -1.43%
P/EPS 24.06 17.13 15.65 14.08 17.24 12.67 12.40 11.66%
EY 4.16 5.84 6.39 7.10 5.80 7.89 8.07 -10.44%
DY 4.80 5.11 6.37 7.02 5.75 8.00 8.08 -8.30%
P/NAPS 0.64 0.65 0.79 0.85 0.91 0.80 0.88 -5.16%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 11/11/15 21/11/14 06/11/13 06/11/12 18/10/11 03/11/10 -
Price 0.85 0.81 0.98 1.04 1.13 1.16 1.19 -
P/RPS 5.24 5.61 6.18 6.35 7.26 5.39 5.41 -0.53%
P/EPS 25.41 17.45 15.81 14.08 17.71 13.12 12.40 12.68%
EY 3.94 5.73 6.32 7.10 5.65 7.62 8.07 -11.25%
DY 4.54 5.01 6.31 7.02 5.59 7.72 8.08 -9.15%
P/NAPS 0.67 0.66 0.80 0.85 0.94 0.82 0.88 -4.43%

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