[AMFIRST] YoY 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- -7.24%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,715 24,649 22,226 24,687 23,509 15,223 1,472 63.03%
PBT 12,208 10,062 10,358 9,602 9,039 8,051 896 54.48%
Tax 0 0 0 0 0 0 0 -
NP 12,208 10,062 10,358 9,602 9,039 8,051 896 54.48%
-
NP to SH 12,208 10,062 10,358 9,602 9,039 8,051 896 54.48%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,507 14,587 11,868 15,085 14,470 7,172 576 73.03%
-
Net Worth 819,220 593,443 592,640 567,975 428,388 432,527 426,666 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 19,182 20,673 - - - - -
Div Payout % 177.67% 190.64% 199.59% - - - - -
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 819,220 593,443 592,640 567,975 428,388 432,527 426,666 11.47%
NOSH 686,402 428,170 429,792 428,660 428,388 428,244 426,666 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 44.05% 40.82% 46.60% 38.89% 38.45% 52.89% 60.87% -
ROE 1.49% 1.70% 1.75% 1.69% 2.11% 1.86% 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 4.04 5.76 5.17 5.76 5.49 3.55 0.35 50.27%
EPS 1.78 2.35 2.41 2.24 2.11 1.88 0.21 42.74%
DPS 3.16 4.48 4.81 0.00 0.00 0.00 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 4.04 3.59 3.24 3.60 3.42 2.22 0.21 63.61%
EPS 1.78 1.47 1.51 1.40 1.32 1.17 0.13 54.61%
DPS 3.16 2.79 3.01 0.00 0.00 0.00 0.00 -
NAPS 1.1935 0.8646 0.8634 0.8275 0.6241 0.6301 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 26.25 20.15 22.82 18.06 14.58 25.32 0.00 -
P/EPS 59.60 49.36 48.96 46.43 37.91 47.87 0.00 -
EY 1.68 2.03 2.04 2.15 2.64 2.09 0.00 -
DY 2.98 3.86 4.08 0.00 0.00 0.00 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 26.00 20.67 22.82 18.23 15.67 24.76 0.00 -
P/EPS 59.04 50.64 48.96 46.87 40.76 46.81 0.00 -
EY 1.69 1.97 2.04 2.13 2.45 2.14 0.00 -
DY 3.01 3.76 4.08 0.00 0.00 0.00 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