[ARREIT] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 46.69%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 30,350 15,220 57,386 43,090 28,679 14,489 61,607 -37.65%
PBT 16,409 8,344 40,541 27,002 18,407 9,439 59,683 -57.75%
Tax 0 0 0 0 0 0 0 -
NP 16,409 8,344 40,541 27,002 18,407 9,439 59,683 -57.75%
-
NP to SH 16,409 8,344 40,541 27,002 18,407 9,439 59,683 -57.75%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,941 6,876 16,845 16,088 10,272 5,050 1,924 274.90%
-
Net Worth 678,462 678,061 669,750 664,017 672,100 671,641 662,642 1.58%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 15,820 8,197 33,819 25,680 17,483 8,942 36,170 -42.40%
Div Payout % 96.42% 98.24% 83.42% 95.10% 94.98% 94.74% 60.60% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 678,462 678,061 669,750 664,017 672,100 671,641 662,642 1.58%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 54.07% 54.82% 70.65% 62.66% 64.18% 65.15% 96.88% -
ROE 2.42% 1.23% 6.05% 4.07% 2.74% 1.41% 9.01% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.29 2.66 10.01 7.52 5.00 2.53 10.75 -37.69%
EPS 2.86 1.46 7.07 4.71 3.21 1.65 10.41 -57.77%
DPS 2.76 1.43 5.90 4.48 3.05 1.56 6.31 -42.40%
NAPS 1.1836 1.1829 1.1684 1.1584 1.1725 1.1717 1.156 1.58%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.30 2.66 10.01 7.52 5.00 2.53 10.75 -37.61%
EPS 2.86 1.46 7.07 4.71 3.21 1.65 10.41 -57.77%
DPS 2.76 1.43 5.90 4.48 3.05 1.56 6.31 -42.40%
NAPS 1.1837 1.183 1.1685 1.1585 1.1726 1.1718 1.1561 1.58%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.96 0.94 0.92 0.935 0.905 0.885 0.865 -
P/RPS 18.13 35.40 9.19 12.44 18.09 35.01 8.05 71.90%
P/EPS 33.54 64.58 13.01 19.85 28.18 53.75 8.31 153.71%
EY 2.98 1.55 7.69 5.04 3.55 1.86 12.04 -60.61%
DY 2.88 1.52 6.41 4.79 3.37 1.76 7.29 -46.18%
P/NAPS 0.81 0.79 0.79 0.81 0.77 0.76 0.75 5.26%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 20/02/17 25/11/16 24/08/16 27/05/16 19/02/16 -
Price 0.94 0.955 0.95 0.925 0.95 0.91 0.88 -
P/RPS 17.75 35.97 9.49 12.31 18.99 36.00 8.19 67.55%
P/EPS 32.84 65.61 13.43 19.64 29.58 55.26 8.45 147.39%
EY 3.05 1.52 7.44 5.09 3.38 1.81 11.83 -59.52%
DY 2.94 1.50 6.21 4.84 3.21 1.71 7.17 -44.83%
P/NAPS 0.79 0.81 0.81 0.80 0.81 0.78 0.76 2.61%

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