[ARREIT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 105.53%
YoY- -8.82%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 16,747 66,915 50,086 33,300 16,622 65,306 48,914 -51.02%
PBT 11,368 43,387 30,706 19,912 9,688 73,672 32,215 -50.03%
Tax 0 0 0 0 0 0 0 -
NP 11,368 43,387 30,706 19,912 9,688 73,672 32,215 -50.03%
-
NP to SH 11,368 43,387 30,706 19,912 9,688 73,672 32,215 -50.03%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,379 23,528 19,380 13,388 6,934 -8,366 16,699 -52.97%
-
Net Worth 604,918 617,587 601,307 601,479 600,963 601,651 559,118 5.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 10,776 42,704 30,151 20,693 10,375 41,386 30,609 -50.10%
Div Payout % 94.80% 98.43% 98.19% 103.92% 107.09% 56.18% 95.02% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 604,918 617,587 601,307 601,479 600,963 601,651 559,118 5.38%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 67.88% 64.84% 61.31% 59.80% 58.28% 112.81% 65.86% -
ROE 1.88% 7.03% 5.11% 3.31% 1.61% 12.24% 5.76% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.92 11.67 8.74 5.81 2.90 11.39 8.53 -51.03%
EPS 1.98 8.18 5.36 3.47 1.69 12.85 5.62 -50.08%
DPS 1.88 7.45 5.26 3.61 1.81 7.22 5.34 -50.10%
NAPS 1.0553 1.0774 1.049 1.0493 1.0484 1.0496 0.9754 5.38%
Adjusted Per Share Value based on latest NOSH - 573,219
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.92 11.67 8.74 5.81 2.90 11.39 8.53 -51.03%
EPS 1.98 8.18 5.36 3.47 1.69 12.85 5.62 -50.08%
DPS 1.88 7.45 5.26 3.61 1.81 7.22 5.34 -50.10%
NAPS 1.0553 1.0774 1.049 1.0493 1.0484 1.0496 0.9754 5.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.925 0.92 0.94 0.92 0.93 0.90 0.88 -
P/RPS 31.66 7.88 10.76 15.84 32.07 7.90 10.31 111.12%
P/EPS 46.64 12.15 17.55 26.48 55.03 7.00 15.66 106.86%
EY 2.14 8.23 5.70 3.78 1.82 14.28 6.39 -51.74%
DY 2.03 8.10 5.60 3.92 1.95 8.02 6.07 -51.78%
P/NAPS 0.88 0.85 0.90 0.88 0.89 0.86 0.90 -1.48%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 22/11/12 27/08/12 23/05/12 15/02/12 30/11/11 -
Price 1.04 0.93 0.93 0.96 0.93 0.92 0.92 -
P/RPS 35.60 7.97 10.64 16.53 32.07 8.08 10.78 121.60%
P/EPS 52.44 12.29 17.36 27.64 55.03 7.16 16.37 117.15%
EY 1.91 8.14 5.76 3.62 1.82 13.97 6.11 -53.90%
DY 1.81 8.01 5.66 3.76 1.95 7.85 5.80 -53.95%
P/NAPS 0.99 0.86 0.89 0.91 0.89 0.88 0.94 3.51%

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