[ARREIT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 189.68%
YoY- 529.91%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 34,519 22,753 11,470 45,561 34,188 22,769 11,350 109.77%
PBT 22,705 14,755 7,763 67,066 23,152 15,432 7,688 105.70%
Tax 0 0 0 0 0 0 0 -
NP 22,705 14,755 7,763 67,066 23,152 15,432 7,688 105.70%
-
NP to SH 22,705 14,755 7,763 67,066 23,152 15,432 7,688 105.70%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,814 7,998 3,707 -21,505 11,036 7,337 3,662 118.17%
-
Net Worth 440,200 439,975 439,817 440,115 403,068 402,999 403,792 5.91%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 14,762 14,754 - 30,253 15,434 15,431 - -
Div Payout % 65.02% 100.00% - 45.11% 66.67% 100.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 440,200 439,975 439,817 440,115 403,068 402,999 403,792 5.91%
NOSH 431,653 431,432 431,277 431,570 431,135 431,061 431,910 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 65.78% 64.85% 67.68% 147.20% 67.72% 67.78% 67.74% -
ROE 5.16% 3.35% 1.77% 15.24% 5.74% 3.83% 1.90% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.00 5.27 2.66 10.56 7.93 5.28 2.63 109.79%
EPS 5.26 3.42 1.80 15.54 5.37 3.58 1.78 105.78%
DPS 3.42 3.42 0.00 7.01 3.58 3.58 0.00 -
NAPS 1.0198 1.0198 1.0198 1.0198 0.9349 0.9349 0.9349 5.96%
Adjusted Per Share Value based on latest NOSH - 431,375
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.02 3.97 2.00 7.95 5.96 3.97 1.98 109.72%
EPS 3.96 2.57 1.35 11.70 4.04 2.69 1.34 105.79%
DPS 2.58 2.57 0.00 5.28 2.69 2.69 0.00 -
NAPS 0.768 0.7676 0.7674 0.7679 0.7033 0.7031 0.7045 5.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.79 0.71 0.75 0.73 0.90 0.95 0.94 -
P/RPS 9.88 13.46 28.20 6.91 11.35 17.99 35.77 -57.55%
P/EPS 15.02 20.76 41.67 4.70 16.76 26.54 52.81 -56.71%
EY 6.66 4.82 2.40 21.29 5.97 3.77 1.89 131.38%
DY 4.33 4.82 0.00 9.60 3.98 3.77 0.00 -
P/NAPS 0.77 0.70 0.74 0.72 0.96 1.02 1.01 -16.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 28/08/09 29/05/09 26/02/09 10/11/08 30/07/08 30/04/08 -
Price 0.87 0.79 0.72 0.80 0.89 0.94 0.95 -
P/RPS 10.88 14.98 27.07 7.58 11.22 17.80 36.15 -55.05%
P/EPS 16.54 23.10 40.00 5.15 16.57 26.26 53.37 -54.17%
EY 6.05 4.33 2.50 19.43 6.03 3.81 1.87 118.59%
DY 3.93 4.33 0.00 8.76 4.02 3.81 0.00 -
P/NAPS 0.85 0.77 0.71 0.78 0.95 1.01 1.02 -11.43%

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