[AMFIRST] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 3.89%
YoY- 31.91%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 99,812 109,516 113,109 108,308 89,941 94,700 97,102 0.45%
PBT 28,979 55,382 55,711 57,291 43,431 54,472 182,251 -26.38%
Tax 0 0 0 0 0 0 0 -
NP 28,979 55,382 55,711 57,291 43,431 54,472 182,251 -26.38%
-
NP to SH 28,979 55,382 55,711 57,291 43,431 54,472 182,251 -26.38%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 70,833 54,134 57,398 51,017 46,510 40,228 -85,149 -
-
Net Worth 832,605 834,733 824,849 819,220 593,443 592,640 567,975 6.57%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 30,682 46,596 50,107 64,112 59,576 62,271 40,134 -4.37%
Div Payout % 105.88% 84.14% 89.94% 111.91% 137.18% 114.32% 22.02% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 832,605 834,733 824,849 819,220 593,443 592,640 567,975 6.57%
NOSH 686,402 686,402 686,402 686,402 428,170 429,792 428,660 8.15%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 29.03% 50.57% 49.25% 52.90% 48.29% 57.52% 187.69% -
ROE 3.48% 6.63% 6.75% 6.99% 7.32% 9.19% 32.09% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.54 15.96 16.48 15.78 21.01 22.03 22.65 -7.11%
EPS 4.22 8.07 8.12 8.35 10.14 12.67 42.52 -31.94%
DPS 4.47 6.79 7.30 9.34 13.90 14.50 9.35 -11.56%
NAPS 1.213 1.2161 1.2017 1.1935 1.386 1.3789 1.325 -1.46%
Adjusted Per Share Value based on latest NOSH - 686,402
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.54 15.96 16.48 15.78 13.10 13.80 14.15 0.45%
EPS 4.22 8.07 8.12 8.35 6.33 7.94 26.55 -26.39%
DPS 4.47 6.79 7.30 9.34 8.68 9.07 5.85 -4.38%
NAPS 1.213 1.2161 1.2017 1.1935 0.8646 0.8634 0.8275 6.57%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.735 0.91 1.00 1.06 1.16 1.18 1.04 -
P/RPS 5.05 5.70 6.07 6.72 5.52 5.36 4.59 1.60%
P/EPS 17.41 11.28 12.32 12.70 11.44 9.31 2.45 38.63%
EY 5.74 8.87 8.12 7.87 8.74 10.74 40.88 -27.89%
DY 6.08 7.46 7.30 8.81 11.98 12.29 8.99 -6.30%
P/NAPS 0.61 0.75 0.83 0.89 0.84 0.86 0.78 -4.01%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 12/02/16 27/02/15 11/02/14 18/02/13 22/02/12 08/02/11 18/01/10 -
Price 0.72 0.95 1.00 1.05 1.19 1.18 1.05 -
P/RPS 4.95 5.95 6.07 6.65 5.67 5.36 4.64 1.08%
P/EPS 17.05 11.77 12.32 12.58 11.73 9.31 2.47 37.96%
EY 5.86 8.49 8.12 7.95 8.52 10.74 40.49 -27.53%
DY 6.21 7.15 7.30 8.90 11.68 12.29 8.90 -5.81%
P/NAPS 0.59 0.78 0.83 0.88 0.86 0.86 0.79 -4.74%

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