[ARREIT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 48.88%
YoY- 8.6%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,688 14,030 64,269 50,270 33,464 16,747 66,915 -44.56%
PBT 15,326 7,948 24,250 33,346 22,398 11,368 43,387 -50.12%
Tax 0 0 0 0 0 0 0 -
NP 15,326 7,948 24,250 33,346 22,398 11,368 43,387 -50.12%
-
NP to SH 15,326 7,948 24,250 33,346 22,398 11,368 43,387 -50.12%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,362 6,082 40,019 16,924 11,066 5,379 23,528 -34.96%
-
Net Worth 573,506 585,601 577,633 606,867 606,065 604,918 617,587 -4.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 17,196 9,744 41,615 31,699 21,266 10,776 42,704 -45.56%
Div Payout % 112.21% 122.61% 171.61% 95.06% 94.95% 94.80% 98.43% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 573,506 585,601 577,633 606,867 606,065 604,918 617,587 -4.82%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 55.35% 56.65% 37.73% 66.33% 66.93% 67.88% 64.84% -
ROE 2.67% 1.36% 4.20% 5.49% 3.70% 1.88% 7.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.83 2.45 11.21 8.77 5.84 2.92 11.67 -44.55%
EPS 2.67 1.39 4.23 5.82 3.91 1.98 8.18 -52.69%
DPS 3.00 1.70 7.26 5.53 3.71 1.88 7.45 -45.55%
NAPS 1.0005 1.0216 1.0077 1.0587 1.0573 1.0553 1.0774 -4.82%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.83 2.45 11.21 8.77 5.84 2.92 11.67 -44.55%
EPS 2.67 1.39 4.23 5.82 3.91 1.98 7.57 -50.17%
DPS 3.00 1.70 7.26 5.53 3.71 1.88 7.45 -45.55%
NAPS 1.0006 1.0217 1.0078 1.0588 1.0574 1.0554 1.0775 -4.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.915 0.89 1.00 1.03 0.995 0.925 0.92 -
P/RPS 18.94 36.36 8.92 11.74 17.04 31.66 7.88 79.72%
P/EPS 34.22 64.19 23.64 17.71 25.46 46.64 12.15 99.81%
EY 2.92 1.56 4.23 5.65 3.93 2.14 8.23 -49.97%
DY 3.28 1.91 7.26 5.37 3.73 2.03 8.10 -45.35%
P/NAPS 0.91 0.87 0.99 0.97 0.94 0.88 0.85 4.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 18/02/14 20/11/13 23/08/13 23/05/13 21/02/13 -
Price 0.915 0.92 0.98 1.01 1.01 1.04 0.93 -
P/RPS 18.94 37.59 8.74 11.52 17.30 35.60 7.97 78.36%
P/EPS 34.22 66.35 23.17 17.36 25.85 52.44 12.29 98.28%
EY 2.92 1.51 4.32 5.76 3.87 1.91 8.14 -49.60%
DY 3.28 1.85 7.41 5.48 3.67 1.81 8.01 -44.94%
P/NAPS 0.91 0.90 0.97 0.95 0.96 0.99 0.86 3.85%

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