[AMFIRST] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 4.9%
YoY- 26.11%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 102,449 110,935 112,594 105,242 87,518 97,161 95,924 1.10%
PBT 33,000 58,988 55,246 55,145 43,727 53,716 181,688 -24.73%
Tax 0 0 0 0 0 0 0 -
NP 33,000 58,988 55,246 55,145 43,727 53,716 181,688 -24.73%
-
NP to SH 33,000 58,988 55,246 55,145 43,727 53,716 181,688 -24.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 69,449 51,947 57,348 50,097 43,791 43,445 -85,764 -
-
Net Worth 840,773 845,715 837,204 828,830 602,983 581,096 571,237 6.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 30,682 46,596 71,797 61,604 61,067 41,598 40,134 -4.37%
Div Payout % 92.98% 78.99% 129.96% 111.71% 139.66% 77.44% 22.09% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 840,773 845,715 837,204 828,830 602,983 581,096 571,237 6.65%
NOSH 686,402 686,402 686,402 686,402 428,468 429,233 429,502 8.12%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 32.21% 53.17% 49.07% 52.40% 49.96% 55.29% 189.41% -
ROE 3.92% 6.97% 6.60% 6.65% 7.25% 9.24% 31.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.93 16.16 16.40 15.33 20.43 22.64 22.33 -6.48%
EPS 4.81 8.59 8.05 8.03 10.21 12.51 42.30 -30.38%
DPS 4.47 6.79 10.46 8.98 14.23 9.69 9.35 -11.56%
NAPS 1.2249 1.2321 1.2197 1.2075 1.4073 1.3538 1.33 -1.36%
Adjusted Per Share Value based on latest NOSH - 686,402
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.93 16.16 16.40 15.33 12.75 14.16 13.97 1.11%
EPS 4.81 8.59 8.05 8.03 6.37 7.83 26.47 -24.73%
DPS 4.47 6.79 10.46 8.98 8.90 6.06 5.85 -4.38%
NAPS 1.2249 1.2321 1.2197 1.2075 0.8785 0.8466 0.8322 6.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.795 0.97 1.04 1.10 1.12 1.19 1.04 -
P/RPS 5.33 6.00 6.34 7.17 5.48 5.26 4.66 2.26%
P/EPS 16.54 11.29 12.92 13.69 10.97 9.51 2.46 37.36%
EY 6.05 8.86 7.74 7.30 9.11 10.52 40.68 -27.20%
DY 5.62 7.00 10.06 8.16 12.71 8.14 8.99 -7.52%
P/NAPS 0.65 0.79 0.85 0.91 0.80 0.88 0.78 -2.99%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 11/11/15 21/11/14 06/11/13 06/11/12 18/10/11 03/11/10 10/11/09 -
Price 0.81 0.98 1.04 1.13 1.16 1.19 1.05 -
P/RPS 5.43 6.06 6.34 7.37 5.68 5.26 4.70 2.43%
P/EPS 16.85 11.40 12.92 14.07 11.37 9.51 2.48 37.60%
EY 5.94 8.77 7.74 7.11 8.80 10.52 40.29 -27.30%
DY 5.52 6.93 10.06 7.94 12.27 8.14 8.90 -7.64%
P/NAPS 0.66 0.80 0.85 0.94 0.82 0.88 0.79 -2.95%

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