[ARREIT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
05-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 34,188 22,769 11,350 19,272 13,530 7,591 2,095 540.10%
PBT 23,152 15,432 7,688 10,647 7,477 4,341 1,241 599.67%
Tax 0 0 0 0 0 0 0 -
NP 23,152 15,432 7,688 10,647 7,477 4,341 1,241 599.67%
-
NP to SH 23,152 15,432 7,688 10,647 7,477 4,341 1,241 599.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,036 7,337 3,662 8,625 6,053 3,250 854 448.12%
-
Net Worth 403,068 402,999 403,792 175,591 174,328 174,118 175,332 73.92%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 15,434 15,431 - 10,179 4,364 - - -
Div Payout % 66.67% 100.00% - 95.61% 58.37% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 403,068 402,999 403,792 175,591 174,328 174,118 175,332 73.92%
NOSH 431,135 431,061 431,910 187,117 184,162 183,940 185,223 75.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 67.72% 67.78% 67.74% 55.25% 55.26% 57.19% 59.24% -
ROE 5.74% 3.83% 1.90% 6.06% 4.29% 2.49% 0.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.93 5.28 2.63 10.30 7.35 4.13 1.13 265.24%
EPS 5.37 3.58 1.78 5.69 4.06 2.36 0.67 298.98%
DPS 3.58 3.58 0.00 5.44 2.37 0.00 0.00 -
NAPS 0.9349 0.9349 0.9349 0.9384 0.9466 0.9466 0.9466 -0.82%
Adjusted Per Share Value based on latest NOSH - 194,478
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.96 3.97 1.98 3.36 2.36 1.32 0.37 534.59%
EPS 4.04 2.69 1.34 1.86 1.30 0.76 0.22 592.36%
DPS 2.69 2.69 0.00 1.78 0.76 0.00 0.00 -
NAPS 0.7032 0.703 0.7044 0.3063 0.3041 0.3038 0.3059 73.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 0.95 0.94 0.99 0.94 0.93 0.88 -
P/RPS 11.35 17.99 35.77 9.61 12.79 22.54 77.80 -72.19%
P/EPS 16.76 26.54 52.81 17.40 23.15 39.41 131.34 -74.55%
EY 5.97 3.77 1.89 5.75 4.32 2.54 0.76 293.67%
DY 3.98 3.77 0.00 5.49 2.52 0.00 0.00 -
P/NAPS 0.96 1.02 1.01 1.05 0.99 0.98 0.93 2.13%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 30/07/08 30/04/08 05/02/08 20/11/07 25/07/07 13/04/07 -
Price 0.89 0.94 0.95 0.94 0.94 0.94 0.88 -
P/RPS 11.22 17.80 36.15 9.13 12.79 22.78 77.80 -72.40%
P/EPS 16.57 26.26 53.37 16.52 23.15 39.83 131.34 -74.75%
EY 6.03 3.81 1.87 6.05 4.32 2.51 0.76 296.30%
DY 4.02 3.81 0.00 5.79 2.52 0.00 0.00 -
P/NAPS 0.95 1.01 1.02 1.00 0.99 0.99 0.93 1.42%

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