[AMEREIT] QoQ Annualized Quarter Result on 31-Dec-2024 [#3]

Stock

[AMEREIT] AME REAL ESTATE INVESTMENT TRUST

Announcement Date

22-Jan-2025

Admission Sponsor

Sponsor

Financial Year

31-Mar-2025

Quarter

31-Dec-2024 [#3]

Profit Trend

QoQ- 0.5%

YoY- -0.44%

Quarter Report

AME REIT Q3 FY2025.pdf

Latest QR

Upcoming QR

AMEREIT's Result

AMEREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Annualized Quarter Result
Revenue	50,454	50,214	49,312	48,004	47,361	46,316	45,572	6.98%
YoY %	0.48%	1.83%	2.72%	1.36%	2.26%	1.63%	-	-
Horiz. %	110.71%	110.19%	108.21%	105.34%	103.93%	101.63%	100.00%	-
PBT	36,257	36,076	35,576	52,863	36,532	34,730	34,584	3.18%
YoY %	0.50%	1.41%	-32.70%	44.70%	5.19%	0.42%	-	-
Horiz. %	104.84%	104.31%	102.87%	152.85%	105.63%	100.42%	100.00%	-
Tax	0	0	0	-1,733	-113	0	0	-
YoY %	0.00%	0.00%	0.00%	-1,433.63%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	1,533.63%	100.00%	-	-	-
NP	36,257	36,076	35,576	51,130	36,418	34,730	34,584	3.18%
YoY %	0.50%	1.41%	-30.42%	40.40%	4.86%	0.42%	-	-
Horiz. %	104.84%	104.31%	102.87%	147.84%	105.30%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,257	36,076	35,576	51,130	36,418	34,730	34,584	3.18%
YoY %	0.50%	1.41%	-30.42%	40.40%	4.86%	0.42%	-	-
Horiz. %	104.84%	104.31%	102.87%	147.84%	105.30%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	3.28%	0.31%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	958.06%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	1,058.06%	100.00%	-	-	-
Total Cost	14,197	14,138	13,736	-3,126	10,942	11,586	10,988	18.53%
YoY %	0.42%	2.93%	539.41%	-128.57%	-5.56%	5.44%	-	-
Horiz. %	129.20%	128.67%	125.01%	-28.45%	99.58%	105.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	577,154	578,057	577,490	577,312	562,303	560,456	559,757	2.05%
YoY %	-0.16%	0.10%	0.03%	2.67%	0.33%	0.12%	-	-
Horiz. %	103.11%	103.27%	103.17%	103.14%	100.45%	100.12%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Dividend
Div	39,272	39,056	38,681	38,571	38,283	37,649	37,564	2.99%
YoY %	0.55%	0.97%	0.29%	0.75%	1.68%	0.23%	-	-
Horiz. %	104.55%	103.97%	102.97%	102.68%	101.91%	100.23%	100.00%	-
Div Payout %	108.32%	108.26%	108.73%	75.44%	105.12%	108.41%	108.62%	-
YoY %	0.06%	-0.43%	44.13%	-28.23%	-3.03%	-0.19%	-	-
Horiz. %	99.72%	99.67%	100.10%	69.45%	96.78%	99.81%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Equity
Net Worth	577,154	578,057	577,490	577,312	562,303	560,456	559,757	2.05%
YoY %	-0.16%	0.10%	0.03%	2.67%	0.33%	0.12%	-	-
Horiz. %	103.11%	103.27%	103.17%	103.14%	100.45%	100.12%	100.00%	-
NOSH	525,976	526,368	525,565	524,782	523,950	522,911	522,072	0.49%
YoY %	-0.07%	0.15%	0.15%	0.16%	0.20%	0.16%	-	-
Horiz. %	100.75%	100.82%	100.67%	100.52%	100.36%	100.16%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Ratio Analysis
NP Margin	71.86%	71.84%	72.14%	106.51%	76.90%	74.98%	75.89%	-
YoY %	0.03%	-0.42%	-32.27%	38.50%	2.56%	-1.20%	-	-
Horiz. %	94.69%	94.66%	95.06%	140.35%	101.33%	98.80%	100.00%	-
ROE	6.28%	6.24%	6.16%	8.86%	6.48%	6.20%	6.18%	-
YoY %	0.64%	1.30%	-30.47%	36.73%	4.52%	0.32%	-	-
Horiz. %	101.62%	100.97%	99.68%	143.37%	104.85%	100.32%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Per Share
RPS	9.59	9.54	9.38	9.15	9.04	8.86	8.73	6.43%
YoY %	0.52%	1.71%	2.51%	1.22%	2.03%	1.49%	-	-
Horiz. %	109.85%	109.28%	107.45%	104.81%	103.55%	101.49%	100.00%	-
EPS	6.89	6.86	6.76	9.78	6.97	6.66	6.64	2.48%
YoY %	0.44%	1.48%	-30.88%	40.32%	4.65%	0.30%	-	-
Horiz. %	103.77%	103.31%	101.81%	147.29%	104.97%	100.30%	100.00%	-
DPS	7.47	7.42	7.36	7.35	7.31	7.20	7.20	2.47%
YoY %	0.67%	0.82%	0.14%	0.55%	1.53%	0.00%	-	-
Horiz. %	103.75%	103.06%	102.22%	102.08%	101.53%	100.00%	100.00%	-
NAPS	1.0973	1.0982	1.0988	1.1001	1.0732	1.0718	1.0729	1.50%
YoY %	-0.08%	-0.05%	-0.12%	2.51%	0.13%	-0.10%	-	-
Horiz. %	102.27%	102.36%	102.41%	102.54%	100.03%	99.90%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Adjusted Per Share Value based on latest NOSH - 526,149
RPS	9.59	9.54	9.37	9.12	9.00	8.80	8.66	7.00%
YoY %	0.52%	1.81%	2.74%	1.33%	2.27%	1.62%	-	-
Horiz. %	110.74%	110.16%	108.20%	105.31%	103.93%	101.62%	100.00%	-
EPS	6.89	6.86	6.76	9.72	6.92	6.60	6.57	3.20%
YoY %	0.44%	1.48%	-30.45%	40.46%	4.85%	0.46%	-	-
Horiz. %	104.87%	104.41%	102.89%	147.95%	105.33%	100.46%	100.00%	-
DPS	7.46	7.42	7.35	7.33	7.28	7.16	7.14	2.95%
YoY %	0.54%	0.95%	0.27%	0.69%	1.68%	0.28%	-	-
Horiz. %	104.48%	103.92%	102.94%	102.66%	101.96%	100.28%	100.00%	-
NAPS	1.0969	1.0987	1.0976	1.0972	1.0687	1.0652	1.0639	2.04%
YoY %	-0.16%	0.10%	0.04%	2.67%	0.33%	0.12%	-	-
Horiz. %	103.10%	103.27%	103.17%	103.13%	100.45%	100.12%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/24	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	-
Price	1.41	1.46	1.32	1.36	1.30	1.27	1.20	-
P/RPS	14.70	15.30	14.07	14.87	14.38	14.34	13.74	4.58%
YoY %	-3.92%	8.74%	-5.38%	3.41%	0.28%	4.37%	-	-
Horiz. %	106.99%	111.35%	102.40%	108.22%	104.66%	104.37%	100.00%	-
P/EPS	20.45	21.30	19.50	13.96	18.70	19.12	18.10	8.43%
YoY %	-3.99%	9.23%	39.68%	-25.35%	-2.20%	5.64%	-	-
Horiz. %	112.98%	117.68%	107.73%	77.13%	103.31%	105.64%	100.00%	-
EY	4.89	4.69	5.13	7.16	5.35	5.23	5.52	-7.72%
YoY %	4.26%	-8.58%	-28.35%	33.83%	2.29%	-5.25%	-	-
Horiz. %	88.59%	84.96%	92.93%	129.71%	96.92%	94.75%	100.00%	-
DY	5.30	5.08	5.58	5.40	5.62	5.67	6.00	-7.90%
YoY %	4.33%	-8.96%	3.33%	-3.91%	-0.88%	-5.50%	-	-
Horiz. %	88.33%	84.67%	93.00%	90.00%	93.67%	94.50%	100.00%	-
P/NAPS	1.28	1.33	1.20	1.24	1.21	1.18	1.12	9.26%
YoY %	-3.76%	10.83%	-3.23%	2.48%	2.54%	5.36%	-	-
Horiz. %	114.29%	118.75%	107.14%	110.71%	108.04%	105.36%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Price Multiplier on Announcement Date
Date	22/01/25	06/11/24	24/07/24	24/04/24	05/02/24	08/11/23	09/08/23	-
Price	1.41	1.40	1.37	1.38	1.30	1.26	1.25	-
P/RPS	14.70	14.68	14.60	15.09	14.38	14.23	14.31	1.80%
YoY %	0.14%	0.55%	-3.25%	4.94%	1.05%	-0.56%	-	-
Horiz. %	102.73%	102.59%	102.03%	105.45%	100.49%	99.44%	100.00%	-
P/EPS	20.45	20.43	20.24	14.16	18.70	18.97	18.86	5.51%
YoY %	0.10%	0.94%	42.94%	-24.28%	-1.42%	0.58%	-	-
Horiz. %	108.43%	108.32%	107.32%	75.08%	99.15%	100.58%	100.00%	-
EY	4.89	4.90	4.94	7.06	5.35	5.27	5.30	-5.20%
YoY %	-0.20%	-0.81%	-30.03%	31.96%	1.52%	-0.57%	-	-
Horiz. %	92.26%	92.45%	93.21%	133.21%	100.94%	99.43%	100.00%	-
DY	5.30	5.30	5.37	5.33	5.62	5.71	5.76	-5.37%
YoY %	0.00%	-1.30%	0.75%	-5.16%	-1.58%	-0.87%	-	-
Horiz. %	92.01%	92.01%	93.23%	92.53%	97.57%	99.13%	100.00%	-
P/NAPS	1.28	1.27	1.25	1.25	1.21	1.18	1.17	6.14%
YoY %	0.79%	1.60%	0.00%	3.31%	2.54%	0.85%	-	-
Horiz. %	109.40%	108.55%	106.84%	106.84%	103.42%	100.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos