[ARREIT] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.97%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 48,884 46,519 46,025 45,506 45,880 45,561 45,584 4.77%
PBT 33,792 30,877 30,273 29,510 31,052 67,066 30,869 6.22%
Tax 0 0 0 0 0 0 0 -
NP 33,792 30,877 30,273 29,510 31,052 67,066 30,869 6.22%
-
NP to SH 33,792 30,877 30,273 29,510 31,052 67,066 30,869 6.22%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,092 15,642 15,752 15,996 14,828 -21,505 14,714 1.70%
-
Net Worth 439,508 440,396 440,200 439,975 439,817 440,115 403,068 5.94%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 32,077 30,920 19,683 29,509 - 30,253 20,579 34.47%
Div Payout % 94.93% 100.14% 65.02% 100.00% - 45.11% 66.67% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 439,508 440,396 440,200 439,975 439,817 440,115 403,068 5.94%
NOSH 431,144 431,846 431,653 431,432 431,277 431,570 431,135 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 69.13% 66.38% 65.78% 64.85% 67.68% 147.20% 67.72% -
ROE 7.69% 7.01% 6.88% 6.71% 7.06% 15.24% 7.66% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.34 10.77 10.66 10.55 10.64 10.56 10.57 4.80%
EPS 7.84 7.15 7.01 6.84 7.20 15.54 7.16 6.24%
DPS 7.44 7.16 4.56 6.84 0.00 7.01 4.77 34.53%
NAPS 1.0194 1.0198 1.0198 1.0198 1.0198 1.0198 0.9349 5.94%
Adjusted Per Share Value based on latest NOSH - 431,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.53 8.12 8.03 7.94 8.00 7.95 7.95 4.81%
EPS 5.90 5.39 5.28 5.15 5.42 11.70 5.39 6.21%
DPS 5.60 5.39 3.43 5.15 0.00 5.28 3.59 34.53%
NAPS 0.7667 0.7683 0.7679 0.7676 0.7673 0.7678 0.7032 5.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.89 0.86 0.79 0.71 0.75 0.73 0.90 -
P/RPS 7.85 7.98 7.41 6.73 7.05 6.91 8.51 -5.24%
P/EPS 11.36 12.03 11.26 10.38 10.42 4.70 12.57 -6.53%
EY 8.81 8.31 8.88 9.63 9.60 21.29 7.96 7.00%
DY 8.36 8.33 5.77 9.63 0.00 9.60 5.30 35.54%
P/NAPS 0.87 0.84 0.77 0.70 0.74 0.72 0.96 -6.35%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/04/10 10/02/10 16/11/09 28/08/09 29/05/09 26/02/09 10/11/08 -
Price 0.90 0.83 0.87 0.79 0.72 0.80 0.89 -
P/RPS 7.94 7.71 8.16 7.49 6.77 7.58 8.42 -3.84%
P/EPS 11.48 11.61 12.40 11.55 10.00 5.15 12.43 -5.16%
EY 8.71 8.61 8.06 8.66 10.00 19.43 8.04 5.48%
DY 8.27 8.63 5.24 8.66 0.00 8.76 5.36 33.55%
P/NAPS 0.88 0.81 0.85 0.77 0.71 0.78 0.95 -4.97%

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