[AMFIRST] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 0.84%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 109,003 99,812 109,516 113,109 108,308 89,941 94,700 2.36%
PBT 68,377 28,979 55,382 55,711 57,291 43,431 54,472 3.85%
Tax 0 0 0 0 0 0 0 -
NP 68,377 28,979 55,382 55,711 57,291 43,431 54,472 3.85%
-
NP to SH 68,377 28,979 55,382 55,711 57,291 43,431 54,472 3.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 40,626 70,833 54,134 57,398 51,017 46,510 40,228 0.16%
-
Net Worth 865,964 832,605 834,733 824,849 819,220 593,443 592,640 6.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 34,320 30,682 46,596 50,107 64,112 59,576 62,271 -9.44%
Div Payout % 50.19% 105.88% 84.14% 89.94% 111.91% 137.18% 114.32% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 865,964 832,605 834,733 824,849 819,220 593,443 592,640 6.51%
NOSH 686,402 686,402 686,402 686,402 686,402 428,170 429,792 8.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 62.73% 29.03% 50.57% 49.25% 52.90% 48.29% 57.52% -
ROE 7.90% 3.48% 6.63% 6.75% 6.99% 7.32% 9.19% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.88 14.54 15.96 16.48 15.78 21.01 22.03 -5.30%
EPS 9.96 4.22 8.07 8.12 8.35 10.14 12.67 -3.92%
DPS 5.00 4.47 6.79 7.30 9.34 13.90 14.50 -16.24%
NAPS 1.2616 1.213 1.2161 1.2017 1.1935 1.386 1.3789 -1.46%
Adjusted Per Share Value based on latest NOSH - 686,402
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.88 14.54 15.96 16.48 15.78 13.10 13.80 2.36%
EPS 9.96 4.22 8.07 8.12 8.35 6.33 7.94 3.84%
DPS 5.00 4.47 6.79 7.30 9.34 8.68 9.07 -9.44%
NAPS 1.2616 1.213 1.2161 1.2017 1.1935 0.8646 0.8634 6.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.775 0.735 0.91 1.00 1.06 1.16 1.18 -
P/RPS 4.88 5.05 5.70 6.07 6.72 5.52 5.36 -1.55%
P/EPS 7.78 17.41 11.28 12.32 12.70 11.44 9.31 -2.94%
EY 12.85 5.74 8.87 8.12 7.87 8.74 10.74 3.03%
DY 6.45 6.08 7.46 7.30 8.81 11.98 12.29 -10.17%
P/NAPS 0.61 0.61 0.75 0.83 0.89 0.84 0.86 -5.55%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 12/02/16 27/02/15 11/02/14 18/02/13 22/02/12 08/02/11 -
Price 0.81 0.72 0.95 1.00 1.05 1.19 1.18 -
P/RPS 5.10 4.95 5.95 6.07 6.65 5.67 5.36 -0.82%
P/EPS 8.13 17.05 11.77 12.32 12.58 11.73 9.31 -2.23%
EY 12.30 5.86 8.49 8.12 7.95 8.52 10.74 2.28%
DY 6.17 6.21 7.15 7.30 8.90 11.68 12.29 -10.84%
P/NAPS 0.64 0.59 0.78 0.83 0.88 0.86 0.86 -4.80%

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