[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.8%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 64,269 50,270 33,464 16,747 66,915 50,086 33,300 54.82%
PBT 24,250 33,346 22,398 11,368 43,387 30,706 19,912 14.00%
Tax 0 0 0 0 0 0 0 -
NP 24,250 33,346 22,398 11,368 43,387 30,706 19,912 14.00%
-
NP to SH 24,250 33,346 22,398 11,368 43,387 30,706 19,912 14.00%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 40,019 16,924 11,066 5,379 23,528 19,380 13,388 107.09%
-
Net Worth 577,633 606,867 606,065 604,918 617,587 601,307 601,479 -2.65%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 41,615 31,699 21,266 10,776 42,704 30,151 20,693 59.12%
Div Payout % 171.61% 95.06% 94.95% 94.80% 98.43% 98.19% 103.92% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 577,633 606,867 606,065 604,918 617,587 601,307 601,479 -2.65%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.73% 66.33% 66.93% 67.88% 64.84% 61.31% 59.80% -
ROE 4.20% 5.49% 3.70% 1.88% 7.03% 5.11% 3.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.21 8.77 5.84 2.92 11.67 8.74 5.81 54.79%
EPS 4.23 5.82 3.91 1.98 8.18 5.36 3.47 14.07%
DPS 7.26 5.53 3.71 1.88 7.45 5.26 3.61 59.12%
NAPS 1.0077 1.0587 1.0573 1.0553 1.0774 1.049 1.0493 -2.65%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.21 8.77 5.84 2.92 11.67 8.74 5.81 54.79%
EPS 4.23 5.82 3.91 1.98 8.18 5.36 3.47 14.07%
DPS 7.26 5.53 3.71 1.88 7.45 5.26 3.61 59.12%
NAPS 1.0077 1.0587 1.0573 1.0553 1.0774 1.049 1.0493 -2.65%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 1.03 0.995 0.925 0.92 0.94 0.92 -
P/RPS 8.92 11.74 17.04 31.66 7.88 10.76 15.84 -31.73%
P/EPS 23.64 17.71 25.46 46.64 12.15 17.55 26.48 -7.26%
EY 4.23 5.65 3.93 2.14 8.23 5.70 3.78 7.76%
DY 7.26 5.37 3.73 2.03 8.10 5.60 3.92 50.64%
P/NAPS 0.99 0.97 0.94 0.88 0.85 0.90 0.88 8.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 20/11/13 23/08/13 23/05/13 21/02/13 22/11/12 27/08/12 -
Price 0.98 1.01 1.01 1.04 0.93 0.93 0.96 -
P/RPS 8.74 11.52 17.30 35.60 7.97 10.64 16.53 -34.53%
P/EPS 23.17 17.36 25.85 52.44 12.29 17.36 27.64 -11.06%
EY 4.32 5.76 3.87 1.91 8.14 5.76 3.62 12.47%
DY 7.41 5.48 3.67 1.81 8.01 5.66 3.76 56.99%
P/NAPS 0.97 0.95 0.96 0.99 0.86 0.89 0.91 4.33%

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