[AMFIRST] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
18-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 45.88%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 81,155 70,827 69,424 72,912 68,890 43,040 1,472 94.97%
PBT 34,111 29,013 30,943 30,529 27,349 23,595 896 83.31%
Tax 0 0 0 0 0 0 0 -
NP 34,111 29,013 30,943 30,529 27,349 23,595 896 83.31%
-
NP to SH 34,111 29,013 30,943 30,529 27,349 23,595 896 83.31%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 47,044 41,814 38,481 42,383 41,541 19,445 576 108.15%
-
Net Worth 819,220 594,852 591,779 568,130 428,667 658,313 426,666 11.47%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 21,690 19,227 20,642 20,881 18,304 23,594 - -
Div Payout % 63.59% 66.27% 66.71% 68.40% 66.93% 100.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 819,220 594,852 591,779 568,130 428,667 658,313 426,666 11.47%
NOSH 686,402 429,186 429,167 428,778 428,667 651,795 426,666 8.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 42.03% 40.96% 44.57% 41.87% 39.70% 54.82% 60.87% -
ROE 4.16% 4.88% 5.23% 5.37% 6.38% 3.58% 0.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.82 16.50 16.18 17.00 16.07 6.60 0.35 79.69%
EPS 6.02 6.76 7.21 7.12 6.38 3.62 0.21 74.85%
DPS 3.16 4.48 4.81 4.87 4.27 3.62 0.00 -
NAPS 1.1935 1.386 1.3789 1.325 1.00 1.01 1.00 2.98%
Adjusted Per Share Value based on latest NOSH - 428,660
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.82 10.32 10.11 10.62 10.04 6.27 0.21 95.64%
EPS 6.02 4.23 4.51 4.45 3.98 3.44 0.13 89.38%
DPS 3.16 2.80 3.01 3.04 2.67 3.44 0.00 -
NAPS 1.1935 0.8666 0.8621 0.8277 0.6245 0.9591 0.6216 11.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 1.06 1.16 1.18 1.04 0.80 0.90 0.00 -
P/RPS 8.97 7.03 7.29 6.12 4.98 13.63 0.00 -
P/EPS 21.33 17.16 16.37 14.61 12.54 24.86 0.00 -
EY 4.69 5.83 6.11 6.85 7.98 4.02 0.00 -
DY 2.98 3.86 4.08 4.68 5.34 4.02 0.00 -
P/NAPS 0.89 0.84 0.86 0.78 0.80 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 22/02/12 08/02/11 18/01/10 16/02/09 04/02/08 27/02/07 -
Price 1.05 1.19 1.18 1.05 0.86 0.88 0.00 -
P/RPS 8.88 7.21 7.29 6.17 5.35 13.33 0.00 -
P/EPS 21.13 17.60 16.37 14.75 13.48 24.31 0.00 -
EY 4.73 5.68 6.11 6.78 7.42 4.11 0.00 -
DY 3.01 3.76 4.08 4.64 4.97 4.11 0.00 -
P/NAPS 0.88 0.86 0.86 0.79 0.86 0.87 0.00 -

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