[ARREIT] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.67%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 14,670 12,221 12,000 11,765 11,284 11,470 11,373 18.55%
PBT 12,066 8,448 8,173 7,949 6,993 7,763 43,914 -57.83%
Tax 0 0 0 0 0 0 0 -
NP 12,066 8,448 8,173 7,949 6,993 7,763 43,914 -57.83%
-
NP to SH 12,066 8,448 8,173 7,949 6,993 7,763 43,914 -57.83%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 2,604 3,773 3,827 3,816 4,291 3,707 -32,541 -
-
Net Worth 556,768 439,508 440,996 440,564 440,213 439,817 439,916 17.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 11,464 8,019 16,173 - 14,763 - 14,796 -15.68%
Div Payout % 95.01% 94.93% 197.88% - 211.11% - 33.69% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 556,768 439,508 440,996 440,564 440,213 439,817 439,916 17.05%
NOSH 573,219 431,144 432,433 432,010 431,666 431,277 431,375 20.93%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 82.25% 69.13% 68.11% 67.56% 61.97% 67.68% 386.13% -
ROE 2.17% 1.92% 1.85% 1.80% 1.59% 1.77% 9.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.56 2.83 2.77 2.72 2.61 2.66 2.64 -2.03%
EPS 2.10 1.96 1.89 1.84 1.62 1.80 10.18 -65.18%
DPS 2.00 1.86 3.74 0.00 3.42 0.00 3.43 -30.27%
NAPS 0.9713 1.0194 1.0198 1.0198 1.0198 1.0198 1.0198 -3.20%
Adjusted Per Share Value based on latest NOSH - 432,010
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.56 2.13 2.09 2.05 1.97 2.00 1.98 18.73%
EPS 2.10 1.47 1.43 1.39 1.22 1.35 7.66 -57.89%
DPS 2.00 1.40 2.82 0.00 2.58 0.00 2.58 -15.65%
NAPS 0.9713 0.7667 0.7693 0.7686 0.768 0.7673 0.7674 17.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.86 0.89 0.86 0.79 0.71 0.75 0.73 -
P/RPS 33.60 31.40 30.99 29.01 27.16 28.20 27.69 13.80%
P/EPS 40.86 45.42 45.50 42.93 43.83 41.67 7.17 220.06%
EY 2.45 2.20 2.20 2.33 2.28 2.40 13.95 -68.73%
DY 2.33 2.09 4.35 0.00 4.82 0.00 4.70 -37.44%
P/NAPS 0.89 0.87 0.84 0.77 0.70 0.74 0.72 15.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 02/08/10 13/04/10 10/02/10 16/11/09 28/08/09 29/05/09 26/02/09 -
Price 0.85 0.90 0.83 0.87 0.79 0.72 0.80 -
P/RPS 33.21 31.75 29.91 31.95 30.22 27.07 30.34 6.22%
P/EPS 40.38 45.93 43.92 47.28 48.77 40.00 7.86 198.62%
EY 2.48 2.18 2.28 2.11 2.05 2.50 12.73 -66.49%
DY 2.35 2.07 4.51 0.00 4.33 0.00 4.29 -33.12%
P/NAPS 0.88 0.88 0.81 0.85 0.77 0.71 0.78 8.39%

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