[ARREIT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 128.69%
YoY- 77.95%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 50,086 33,300 16,622 65,306 48,914 32,730 16,363 110.38%
PBT 30,706 19,912 9,688 73,672 32,215 21,837 10,933 98.68%
Tax 0 0 0 0 0 0 0 -
NP 30,706 19,912 9,688 73,672 32,215 21,837 10,933 98.68%
-
NP to SH 30,706 19,912 9,688 73,672 32,215 21,837 10,933 98.68%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,380 13,388 6,934 -8,366 16,699 10,893 5,430 133.00%
-
Net Worth 601,307 601,479 600,963 601,651 559,118 559,061 558,660 5.01%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 30,151 20,693 10,375 41,386 30,609 20,750 10,375 103.25%
Div Payout % 98.19% 103.92% 107.09% 56.18% 95.02% 95.02% 94.90% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 601,307 601,479 600,963 601,651 559,118 559,061 558,660 5.01%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 61.31% 59.80% 58.28% 112.81% 65.86% 66.72% 66.82% -
ROE 5.11% 3.31% 1.61% 12.24% 5.76% 3.91% 1.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.74 5.81 2.90 11.39 8.53 5.71 2.85 110.64%
EPS 5.36 3.47 1.69 12.85 5.62 3.81 1.91 98.58%
DPS 5.26 3.61 1.81 7.22 5.34 3.62 1.81 103.24%
NAPS 1.049 1.0493 1.0484 1.0496 0.9754 0.9753 0.9746 5.01%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.74 5.81 2.90 11.39 8.53 5.71 2.85 110.64%
EPS 5.36 3.47 1.69 12.85 5.62 3.81 1.91 98.58%
DPS 5.26 3.61 1.81 7.22 5.34 3.62 1.81 103.24%
NAPS 1.0491 1.0494 1.0485 1.0497 0.9755 0.9754 0.9747 5.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.94 0.92 0.93 0.90 0.88 0.92 0.94 -
P/RPS 10.76 15.84 32.07 7.90 10.31 16.11 32.93 -52.46%
P/EPS 17.55 26.48 55.03 7.00 15.66 24.15 49.28 -49.66%
EY 5.70 3.78 1.82 14.28 6.39 4.14 2.03 98.65%
DY 5.60 3.92 1.95 8.02 6.07 3.93 1.93 103.03%
P/NAPS 0.90 0.88 0.89 0.86 0.90 0.94 0.96 -4.20%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 23/05/12 15/02/12 30/11/11 23/08/11 27/05/11 -
Price 0.93 0.96 0.93 0.92 0.92 0.89 0.95 -
P/RPS 10.64 16.53 32.07 8.08 10.78 15.59 33.28 -53.14%
P/EPS 17.36 27.64 55.03 7.16 16.37 23.36 49.81 -50.38%
EY 5.76 3.62 1.82 13.97 6.11 4.28 2.01 101.36%
DY 5.66 3.76 1.95 7.85 5.80 4.07 1.91 105.90%
P/NAPS 0.89 0.91 0.89 0.88 0.94 0.91 0.97 -5.56%

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