[AMFIRST] YoY 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- -6.24%
YoY- 1.5%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
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 27,992 24,702 26,903 27,805 26,830 23,429 22,084 4.02%
PBT 5,415 8,980 10,654 12,268 12,087 9,512 10,645 -10.64%
Tax 0 0 0 0 0 0 0 -
NP 5,415 8,980 10,654 12,268 12,087 9,512 10,645 -10.64%
-
NP to SH 5,415 8,980 10,654 12,268 12,087 9,512 10,645 -10.64%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 22,577 15,722 16,249 15,537 14,743 13,917 11,439 11.98%
-
Net Worth 869,671 840,773 845,715 837,204 828,830 602,983 581,096 6.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,247 13,933 21,209 25,053 21,690 19,195 20,646 -7.12%
Div Payout % 244.65% 155.17% 199.08% 204.22% 179.45% 201.80% 193.95% -
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 869,671 840,773 845,715 837,204 828,830 602,983 581,096 6.94%
NOSH 686,402 686,402 686,402 686,402 686,402 428,468 429,233 8.13%
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 19.34% 36.35% 39.60% 44.12% 45.05% 40.60% 48.20% -
ROE 0.62% 1.07% 1.26% 1.47% 1.46% 1.58% 1.83% -
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 4.08 3.60 3.92 4.05 3.91 5.47 5.14 -3.77%
EPS 0.79 1.31 1.55 1.79 2.07 2.22 2.48 -17.34%
DPS 1.93 2.03 3.09 3.65 3.16 4.48 4.81 -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 4.08 3.60 3.92 4.05 3.91 3.41 3.22 4.02%
EPS 0.79 1.31 1.55 1.79 2.07 1.39 1.55 -10.61%
DPS 1.93 2.03 3.09 3.65 3.16 2.80 3.01 -7.13%
NAPS 1.267 1.2249 1.2321 1.2197 1.2075 0.8785 0.8466 6.94%
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 19.74 22.09 24.75 25.67 28.14 20.48 23.13 -2.60%
P/EPS 102.04 60.77 62.49 58.19 62.47 50.45 47.98 13.38%
EY 0.98 1.65 1.60 1.72 1.60 1.98 2.08 -11.77%
DY 2.40 2.55 3.19 3.51 2.87 4.00 4.04 -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 20.84 22.51 25.00 25.67 28.91 21.21 23.13 -1.72%
P/EPS 107.75 61.91 63.14 58.19 64.17 52.25 47.98 14.42%
EY 0.93 1.62 1.58 1.72 1.56 1.91 2.08 -12.54%
DY 2.27 2.51 3.15 3.51 2.80 3.86 4.04 -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