[AMFIRST] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
11-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 14.59%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 115,358 111,610 111,330 99,176 108,784 112,500 106,880 1.27%
PBT 28,734 27,822 22,962 31,864 42,542 50,702 43,808 -6.78%
Tax 0 0 0 0 0 0 0 -
NP 28,734 27,822 22,962 31,864 42,542 50,702 43,808 -6.78%
-
NP to SH 28,734 27,822 22,962 31,864 42,542 50,702 43,808 -6.78%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 86,624 83,788 88,368 67,312 66,242 61,798 63,072 5.42%
-
Net Worth 849,422 866,513 869,671 840,773 845,715 837,204 828,830 0.40%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 25,671 29,103 26,495 27,867 42,419 50,107 43,380 -8.36%
Div Payout % 89.34% 104.61% 115.39% 87.46% 99.71% 98.83% 99.02% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 849,422 866,513 869,671 840,773 845,715 837,204 828,830 0.40%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 24.91% 24.93% 20.63% 32.13% 39.11% 45.07% 40.99% -
ROE 3.38% 3.21% 2.64% 3.79% 5.03% 6.06% 5.29% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.81 16.26 16.22 14.45 15.85 16.39 15.57 1.28%
EPS 4.18 4.04 3.34 4.64 6.20 7.38 8.66 -11.42%
DPS 3.74 4.24 3.86 4.06 6.18 7.30 6.32 -8.36%
NAPS 1.2375 1.2624 1.267 1.2249 1.2321 1.2197 1.2075 0.40%
Adjusted Per Share Value based on latest NOSH - 686,402
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.81 16.26 16.22 14.45 15.85 16.39 15.57 1.28%
EPS 4.18 4.04 3.34 4.64 6.20 7.38 8.66 -11.42%
DPS 3.74 4.24 3.86 4.06 6.18 7.30 6.32 -8.36%
NAPS 1.2375 1.2624 1.267 1.2249 1.2321 1.2197 1.2075 0.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.595 0.715 0.805 0.795 0.97 1.04 1.10 -
P/RPS 3.54 4.40 4.96 5.50 6.12 6.35 7.06 -10.86%
P/EPS 14.21 17.64 24.06 17.13 15.65 14.08 17.24 -3.16%
EY 7.04 5.67 4.16 5.84 6.39 7.10 5.80 3.28%
DY 6.29 5.93 4.80 5.11 6.37 7.02 5.75 1.50%
P/NAPS 0.48 0.57 0.64 0.65 0.79 0.85 0.91 -10.10%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 21/11/17 14/11/16 11/11/15 21/11/14 06/11/13 06/11/12 -
Price 0.58 0.705 0.85 0.81 0.98 1.04 1.13 -
P/RPS 3.45 4.34 5.24 5.61 6.18 6.35 7.26 -11.65%
P/EPS 13.86 17.39 25.41 17.45 15.81 14.08 17.71 -4.00%
EY 7.22 5.75 3.94 5.73 6.32 7.10 5.65 4.16%
DY 6.45 6.01 4.54 5.01 6.31 7.02 5.59 2.41%
P/NAPS 0.47 0.56 0.67 0.66 0.80 0.85 0.94 -10.90%

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