[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -86.85%
YoY- -11.39%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 66,915 50,086 33,300 16,622 65,306 48,914 32,730 60.73%
PBT 43,387 30,706 19,912 9,688 73,672 32,215 21,837 57.71%
Tax 0 0 0 0 0 0 0 -
NP 43,387 30,706 19,912 9,688 73,672 32,215 21,837 57.71%
-
NP to SH 43,387 30,706 19,912 9,688 73,672 32,215 21,837 57.71%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 23,528 19,380 13,388 6,934 -8,366 16,699 10,893 66.70%
-
Net Worth 617,587 601,307 601,479 600,963 601,651 559,118 559,061 6.83%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 42,704 30,151 20,693 10,375 41,386 30,609 20,750 61.44%
Div Payout % 98.43% 98.19% 103.92% 107.09% 56.18% 95.02% 95.02% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 617,587 601,307 601,479 600,963 601,651 559,118 559,061 6.83%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 64.84% 61.31% 59.80% 58.28% 112.81% 65.86% 66.72% -
ROE 7.03% 5.11% 3.31% 1.61% 12.24% 5.76% 3.91% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.67 8.74 5.81 2.90 11.39 8.53 5.71 60.69%
EPS 8.18 5.36 3.47 1.69 12.85 5.62 3.81 66.04%
DPS 7.45 5.26 3.61 1.81 7.22 5.34 3.62 61.44%
NAPS 1.0774 1.049 1.0493 1.0484 1.0496 0.9754 0.9753 6.83%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.67 8.74 5.81 2.90 11.39 8.53 5.71 60.69%
EPS 8.18 5.36 3.47 1.69 12.85 5.62 3.81 66.04%
DPS 7.45 5.26 3.61 1.81 7.22 5.34 3.62 61.44%
NAPS 1.0774 1.049 1.0493 1.0484 1.0496 0.9754 0.9753 6.83%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.92 0.94 0.92 0.93 0.90 0.88 0.92 -
P/RPS 7.88 10.76 15.84 32.07 7.90 10.31 16.11 -37.78%
P/EPS 12.15 17.55 26.48 55.03 7.00 15.66 24.15 -36.61%
EY 8.23 5.70 3.78 1.82 14.28 6.39 4.14 57.77%
DY 8.10 5.60 3.92 1.95 8.02 6.07 3.93 61.60%
P/NAPS 0.85 0.90 0.88 0.89 0.86 0.90 0.94 -6.46%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 27/08/12 23/05/12 15/02/12 30/11/11 23/08/11 -
Price 0.93 0.93 0.96 0.93 0.92 0.92 0.89 -
P/RPS 7.97 10.64 16.53 32.07 8.08 10.78 15.59 -35.93%
P/EPS 12.29 17.36 27.64 55.03 7.16 16.37 23.36 -34.70%
EY 8.14 5.76 3.62 1.82 13.97 6.11 4.28 53.20%
DY 8.01 5.66 3.76 1.95 7.85 5.80 4.07 56.72%
P/NAPS 0.86 0.89 0.91 0.89 0.88 0.94 0.91 -3.68%

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