[ARREIT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 50.03%
YoY- 209.64%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 22,753 11,470 45,561 34,188 22,769 11,350 19,272 11.71%
PBT 14,755 7,763 67,066 23,152 15,432 7,688 10,647 24.32%
Tax 0 0 0 0 0 0 0 -
NP 14,755 7,763 67,066 23,152 15,432 7,688 10,647 24.32%
-
NP to SH 14,755 7,763 67,066 23,152 15,432 7,688 10,647 24.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,998 3,707 -21,505 11,036 7,337 3,662 8,625 -4.91%
-
Net Worth 439,975 439,817 440,115 403,068 402,999 403,792 175,591 84.58%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 14,754 - 30,253 15,434 15,431 - 10,179 28.10%
Div Payout % 100.00% - 45.11% 66.67% 100.00% - 95.61% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 439,975 439,817 440,115 403,068 402,999 403,792 175,591 84.58%
NOSH 431,432 431,277 431,570 431,135 431,061 431,910 187,117 74.61%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 64.85% 67.68% 147.20% 67.72% 67.78% 67.74% 55.25% -
ROE 3.35% 1.77% 15.24% 5.74% 3.83% 1.90% 6.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.27 2.66 10.56 7.93 5.28 2.63 10.30 -36.05%
EPS 3.42 1.80 15.54 5.37 3.58 1.78 5.69 -28.80%
DPS 3.42 0.00 7.01 3.58 3.58 0.00 5.44 -26.63%
NAPS 1.0198 1.0198 1.0198 0.9349 0.9349 0.9349 0.9384 5.70%
Adjusted Per Share Value based on latest NOSH - 431,340
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.97 2.00 7.95 5.96 3.97 1.98 3.36 11.77%
EPS 2.57 1.35 11.70 4.04 2.69 1.34 1.86 24.07%
DPS 2.57 0.00 5.28 2.69 2.69 0.00 1.78 27.77%
NAPS 0.7676 0.7674 0.7679 0.7033 0.7031 0.7045 0.3064 84.56%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.71 0.75 0.73 0.90 0.95 0.94 0.99 -
P/RPS 13.46 28.20 6.91 11.35 17.99 35.77 9.61 25.20%
P/EPS 20.76 41.67 4.70 16.76 26.54 52.81 17.40 12.50%
EY 4.82 2.40 21.29 5.97 3.77 1.89 5.75 -11.10%
DY 4.82 0.00 9.60 3.98 3.77 0.00 5.49 -8.31%
P/NAPS 0.70 0.74 0.72 0.96 1.02 1.01 1.05 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 10/11/08 30/07/08 30/04/08 05/02/08 -
Price 0.79 0.72 0.80 0.89 0.94 0.95 0.94 -
P/RPS 14.98 27.07 7.58 11.22 17.80 36.15 9.13 39.15%
P/EPS 23.10 40.00 5.15 16.57 26.26 53.37 16.52 25.07%
EY 4.33 2.50 19.43 6.03 3.81 1.87 6.05 -20.00%
DY 4.33 0.00 8.76 4.02 3.81 0.00 5.79 -17.62%
P/NAPS 0.77 0.71 0.78 0.95 1.01 1.02 1.00 -16.00%

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
Post a Comment