[ARREIT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.35%
YoY- 38.81%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 65,460 65,452 59,510 57,565 53,782 48,884 46,519 25.65%
PBT 43,674 43,732 41,401 42,022 41,464 33,792 30,877 26.08%
Tax 0 0 0 0 0 0 0 -
NP 43,674 43,732 41,401 42,022 41,464 33,792 30,877 26.08%
-
NP to SH 43,674 43,732 41,401 42,022 41,464 33,792 30,877 26.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,786 21,720 18,109 15,542 12,318 15,092 15,642 24.79%
-
Net Worth 559,061 558,660 558,545 556,997 556,768 439,508 440,396 17.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 41,501 41,501 41,959 43,182 44,252 32,077 30,920 21.74%
Div Payout % 95.02% 94.90% 101.35% 102.76% 106.73% 94.93% 100.14% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 559,061 558,660 558,545 556,997 556,768 439,508 440,396 17.29%
NOSH 573,219 573,219 573,219 573,219 573,219 431,144 431,846 20.84%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 66.72% 66.82% 69.57% 73.00% 77.10% 69.13% 66.38% -
ROE 7.81% 7.83% 7.41% 7.54% 7.45% 7.69% 7.01% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.42 11.42 10.38 10.04 9.38 11.34 10.77 3.99%
EPS 7.62 7.64 7.90 7.99 7.24 7.84 7.15 4.34%
DPS 7.24 7.24 7.32 7.53 7.72 7.44 7.16 0.74%
NAPS 0.9753 0.9746 0.9744 0.9717 0.9713 1.0194 1.0198 -2.93%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.42 11.42 10.38 10.04 9.38 8.53 8.12 25.60%
EPS 7.62 7.64 7.90 7.99 7.24 5.90 5.39 26.04%
DPS 7.24 7.24 7.32 7.53 7.72 5.60 5.39 21.80%
NAPS 0.9753 0.9746 0.9744 0.9717 0.9713 0.7667 0.7683 17.29%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.92 0.94 0.94 0.90 0.86 0.89 0.86 -
P/RPS 8.06 8.23 9.05 8.96 9.17 7.85 7.98 0.66%
P/EPS 12.07 12.32 13.01 12.28 11.89 11.36 12.03 0.22%
EY 8.28 8.12 7.68 8.15 8.41 8.81 8.31 -0.24%
DY 7.87 7.70 7.79 8.37 8.98 8.36 8.33 -3.72%
P/NAPS 0.94 0.96 0.96 0.93 0.89 0.87 0.84 7.80%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 11/02/11 28/10/10 02/08/10 13/04/10 10/02/10 -
Price 0.89 0.95 0.94 0.92 0.85 0.90 0.83 -
P/RPS 7.79 8.32 9.05 9.16 9.06 7.94 7.71 0.69%
P/EPS 11.68 12.45 13.01 12.55 11.75 11.48 11.61 0.40%
EY 8.56 8.03 7.68 7.97 8.51 8.71 8.61 -0.38%
DY 8.13 7.62 7.79 8.19 9.08 8.27 8.63 -3.91%
P/NAPS 0.91 0.97 0.96 0.95 0.88 0.88 0.81 8.09%

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