[AMFIRST] YoY TTM 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- 0.31%
YoY- 419.74%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 108,308 89,941 94,700 97,102 83,702 55,459 1,472 104.56%
PBT 57,291 43,431 54,472 182,251 35,066 31,045 896 99.84%
Tax 0 0 0 0 0 0 0 -
NP 57,291 43,431 54,472 182,251 35,066 31,045 896 99.84%
-
NP to SH 57,291 43,431 54,472 182,251 35,066 31,045 896 99.84%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 51,017 46,510 40,228 -85,149 48,636 24,414 576 110.98%
-
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 64,112 59,576 62,271 40,134 34,095 23,858 - -
Div Payout % 111.91% 137.18% 114.32% 22.02% 97.23% 76.85% - -
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 52.90% 48.29% 57.52% 187.69% 41.89% 55.98% 60.87% -
ROE 6.99% 7.32% 9.19% 32.09% 8.19% 7.18% 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 15.78 21.01 22.03 22.65 19.54 12.95 0.35 88.54%
EPS 8.35 10.14 12.67 42.52 8.19 7.25 0.21 84.64%
DPS 9.34 13.90 14.50 9.35 7.95 5.57 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 15.78 13.10 13.80 14.15 12.19 8.08 0.21 105.28%
EPS 8.35 6.33 7.94 26.55 5.11 4.52 0.13 99.99%
DPS 9.34 8.68 9.07 5.85 4.97 3.48 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 6.72 5.52 5.36 4.59 4.09 6.95 0.00 -
P/EPS 12.70 11.44 9.31 2.45 9.77 12.41 0.00 -
EY 7.87 8.74 10.74 40.88 10.23 8.05 0.00 -
DY 8.81 11.98 12.29 8.99 9.94 6.19 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 - -
Price 1.05 1.19 1.18 1.05 0.86 0.88 0.00 -
P/RPS 6.65 5.67 5.36 4.64 4.40 6.80 0.00 -
P/EPS 12.58 11.73 9.31 2.47 10.51 12.14 0.00 -
EY 7.95 8.52 10.74 40.49 9.52 8.24 0.00 -
DY 8.90 11.68 12.29 8.90 9.24 6.33 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