[ARREIT] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 31.1%
YoY- -30.08%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 55,232 55,030 55,376 56,120 64,269 67,026 66,928 -11.98%
PBT 107,249 45,401 30,652 31,792 24,250 44,461 44,796 78.68%
Tax 0 0 0 0 0 0 0 -
NP 107,249 45,401 30,652 31,792 24,250 44,461 44,796 78.68%
-
NP to SH 107,249 45,401 30,652 31,792 24,250 44,461 44,796 78.68%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -52,017 9,629 24,724 24,328 40,019 22,565 22,132 -
-
Net Worth 647,623 577,289 573,506 585,601 577,633 606,867 606,065 4.50%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 37,259 35,921 34,393 38,978 41,615 42,265 42,532 -8.42%
Div Payout % 34.74% 79.12% 112.21% 122.61% 171.61% 95.06% 94.95% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 647,623 577,289 573,506 585,601 577,633 606,867 606,065 4.50%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 194.18% 82.50% 55.35% 56.65% 37.73% 66.33% 66.93% -
ROE 16.56% 7.86% 5.34% 5.43% 4.20% 7.33% 7.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.64 9.60 9.66 9.79 11.21 11.69 11.68 -11.98%
EPS 18.71 7.92 5.34 5.56 4.23 7.76 7.82 78.60%
DPS 6.50 6.27 6.00 6.80 7.26 7.37 7.42 -8.42%
NAPS 1.1298 1.0071 1.0005 1.0216 1.0077 1.0587 1.0573 4.50%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.64 9.60 9.66 9.79 11.21 11.69 11.68 -11.98%
EPS 18.71 7.92 5.34 5.56 4.23 7.76 7.82 78.60%
DPS 6.50 6.27 6.00 6.80 7.26 7.37 7.42 -8.42%
NAPS 1.1298 1.0071 1.0005 1.0216 1.0077 1.0587 1.0573 4.50%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.83 0.90 0.915 0.89 1.00 1.03 0.995 -
P/RPS 8.61 9.37 9.47 9.09 8.92 8.81 8.52 0.70%
P/EPS 4.44 11.36 17.11 16.05 23.64 13.28 12.73 -50.35%
EY 22.54 8.80 5.84 6.23 4.23 7.53 7.85 101.62%
DY 7.83 6.96 6.56 7.64 7.26 7.16 7.46 3.27%
P/NAPS 0.73 0.89 0.91 0.87 0.99 0.97 0.94 -15.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 25/11/14 28/08/14 28/05/14 18/02/14 20/11/13 23/08/13 -
Price 0.895 0.865 0.915 0.92 0.98 1.01 1.01 -
P/RPS 9.29 9.01 9.47 9.40 8.74 8.64 8.65 4.86%
P/EPS 4.78 10.92 17.11 16.59 23.17 13.02 12.92 -48.37%
EY 20.90 9.16 5.84 6.03 4.32 7.68 7.74 93.56%
DY 7.26 7.24 6.56 7.39 7.41 7.30 7.35 -0.81%
P/NAPS 0.79 0.86 0.91 0.90 0.97 0.95 0.96 -12.15%

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