[AMFIRST] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
12-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 31.67%
YoY- -30.85%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 87,317 85,261 82,971 73,763 81,203 84,480 81,155 1.22%
PBT 21,040 23,100 20,980 20,977 30,337 38,025 34,111 -7.73%
Tax 0 0 0 0 0 0 0 -
NP 21,040 23,100 20,980 20,977 30,337 38,025 34,111 -7.73%
-
NP to SH 21,040 23,100 20,980 20,977 30,337 38,025 34,111 -7.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 66,277 62,161 61,991 52,786 50,866 46,455 47,044 5.87%
-
Net Worth 843,313 861,159 865,964 832,605 834,733 824,849 819,220 0.48%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 14,551 13,247 13,933 21,209 25,053 21,690 -
Div Payout % - 62.99% 63.14% 66.42% 69.91% 65.89% 63.59% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 843,313 861,159 865,964 832,605 834,733 824,849 819,220 0.48%
NOSH 686,402 686,402 686,402 686,402 686,402 686,402 686,402 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 24.10% 27.09% 25.29% 28.44% 37.36% 45.01% 42.03% -
ROE 2.49% 2.68% 2.42% 2.52% 3.63% 4.61% 4.16% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.72 12.42 12.09 10.75 11.83 12.31 11.82 1.22%
EPS 3.07 3.36 3.06 3.06 4.42 5.54 6.02 -10.61%
DPS 0.00 2.12 1.93 2.03 3.09 3.65 3.16 -
NAPS 1.2286 1.2546 1.2616 1.213 1.2161 1.2017 1.1935 0.48%
Adjusted Per Share Value based on latest NOSH - 686,402
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.72 12.42 12.09 10.75 11.83 12.31 11.82 1.22%
EPS 3.07 3.36 3.06 3.06 4.42 5.54 6.02 -10.61%
DPS 0.00 2.12 1.93 2.03 3.09 3.65 3.16 -
NAPS 1.2286 1.2546 1.2616 1.213 1.2161 1.2017 1.1935 0.48%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.525 0.675 0.775 0.735 0.91 1.00 1.06 -
P/RPS 4.13 5.43 6.41 6.84 7.69 8.13 8.97 -12.12%
P/EPS 17.13 20.06 25.36 24.05 20.59 18.05 21.33 -3.58%
EY 5.84 4.99 3.94 4.16 4.86 5.54 4.69 3.72%
DY 0.00 3.14 2.49 2.76 3.40 3.65 2.98 -
P/NAPS 0.43 0.54 0.61 0.61 0.75 0.83 0.89 -11.41%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 11/02/19 22/02/18 23/02/17 12/02/16 27/02/15 11/02/14 18/02/13 -
Price 0.52 0.645 0.81 0.72 0.95 1.00 1.05 -
P/RPS 4.09 5.19 6.70 6.70 8.03 8.13 8.88 -12.11%
P/EPS 16.96 19.17 26.50 23.56 21.49 18.05 21.13 -3.59%
EY 5.89 5.22 3.77 4.24 4.65 5.54 4.73 3.72%
DY 0.00 3.29 2.38 2.82 3.25 3.65 3.01 -
P/NAPS 0.42 0.51 0.64 0.59 0.78 0.83 0.88 -11.59%

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