[ARREIT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
11-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 31.36%
YoY- 34.08%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 48,914 32,730 16,363 59,510 43,174 26,891 12,221 151.87%
PBT 32,215 21,837 10,933 41,401 31,517 20,732 8,448 143.88%
Tax 0 0 0 0 0 0 0 -
NP 32,215 21,837 10,933 41,401 31,517 20,732 8,448 143.88%
-
NP to SH 32,215 21,837 10,933 41,401 31,517 20,732 8,448 143.88%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 16,699 10,893 5,430 18,109 11,657 6,159 3,773 169.32%
-
Net Worth 559,118 559,061 558,660 558,545 556,997 556,768 439,508 17.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 30,609 20,750 10,375 41,959 32,386 22,126 8,019 144.04%
Div Payout % 95.02% 95.02% 94.90% 101.35% 102.76% 106.73% 94.93% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 559,118 559,061 558,660 558,545 556,997 556,768 439,508 17.38%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 431,144 20.88%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 65.86% 66.72% 66.82% 69.57% 73.00% 77.10% 69.13% -
ROE 5.76% 3.91% 1.96% 7.41% 5.66% 3.72% 1.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.53 5.71 2.85 10.38 7.53 4.69 2.83 108.52%
EPS 5.62 3.81 1.91 7.90 5.99 3.62 1.96 101.70%
DPS 5.34 3.62 1.81 7.32 5.65 3.86 1.86 101.87%
NAPS 0.9754 0.9753 0.9746 0.9744 0.9717 0.9713 1.0194 -2.89%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.53 5.71 2.85 10.38 7.53 4.69 2.13 151.96%
EPS 5.62 3.81 1.91 7.90 5.99 3.62 1.47 144.30%
DPS 5.34 3.62 1.81 7.32 5.65 3.86 1.40 143.92%
NAPS 0.9754 0.9753 0.9746 0.9744 0.9717 0.9713 0.7667 17.39%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.88 0.92 0.94 0.94 0.90 0.86 0.89 -
P/RPS 10.31 16.11 32.93 9.05 11.95 18.33 31.40 -52.37%
P/EPS 15.66 24.15 49.28 13.01 16.37 23.78 45.42 -50.79%
EY 6.39 4.14 2.03 7.68 6.11 4.21 2.20 103.44%
DY 6.07 3.93 1.93 7.79 6.28 4.49 2.09 103.42%
P/NAPS 0.90 0.94 0.96 0.96 0.93 0.89 0.87 2.28%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 27/05/11 11/02/11 28/10/10 02/08/10 13/04/10 -
Price 0.92 0.89 0.95 0.94 0.92 0.85 0.90 -
P/RPS 10.78 15.59 33.28 9.05 12.21 18.12 31.75 -51.29%
P/EPS 16.37 23.36 49.81 13.01 16.73 23.50 45.93 -49.69%
EY 6.11 4.28 2.01 7.68 5.98 4.26 2.18 98.66%
DY 5.80 4.07 1.91 7.79 6.14 4.54 2.07 98.62%
P/NAPS 0.94 0.91 0.97 0.96 0.95 0.88 0.88 4.49%

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