[ARREIT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
13-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.36%
YoY- 8.82%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,336 16,284 14,670 12,221 12,000 11,765 11,284 27.88%
PBT 10,102 10,785 12,066 8,448 8,173 7,949 6,993 27.70%
Tax 0 0 0 0 0 0 0 -
NP 10,102 10,785 12,066 8,448 8,173 7,949 6,993 27.70%
-
NP to SH 10,102 10,785 12,066 8,448 8,173 7,949 6,993 27.70%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,234 5,499 2,604 3,773 3,827 3,816 4,291 28.18%
-
Net Worth 558,545 556,997 556,768 439,508 440,996 440,564 440,213 17.14%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,572 10,260 11,464 8,019 16,173 - 14,763 -25.02%
Div Payout % 94.76% 95.14% 95.01% 94.93% 197.88% - 211.11% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 558,545 556,997 556,768 439,508 440,996 440,564 440,213 17.14%
NOSH 573,219 573,219 573,219 431,144 432,433 432,010 431,666 20.75%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 61.84% 66.23% 82.25% 69.13% 68.11% 67.56% 61.97% -
ROE 1.81% 1.94% 2.17% 1.92% 1.85% 1.80% 1.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.85 2.84 2.56 2.83 2.77 2.72 2.61 6.02%
EPS 1.76 1.88 2.10 1.96 1.89 1.84 1.62 5.66%
DPS 1.67 1.79 2.00 1.86 3.74 0.00 3.42 -37.90%
NAPS 0.9744 0.9717 0.9713 1.0194 1.0198 1.0198 1.0198 -2.98%
Adjusted Per Share Value based on latest NOSH - 431,144
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.85 2.84 2.56 2.13 2.09 2.05 1.97 27.82%
EPS 1.76 1.88 2.10 1.47 1.43 1.39 1.22 27.58%
DPS 1.67 1.79 2.00 1.40 2.82 0.00 2.58 -25.11%
NAPS 0.9744 0.9717 0.9713 0.7667 0.7693 0.7686 0.768 17.14%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.94 0.90 0.86 0.89 0.86 0.79 0.71 -
P/RPS 32.98 31.68 33.60 31.40 30.99 29.01 27.16 13.77%
P/EPS 53.34 47.83 40.86 45.42 45.50 42.93 43.83 13.94%
EY 1.87 2.09 2.45 2.20 2.20 2.33 2.28 -12.34%
DY 1.78 1.99 2.33 2.09 4.35 0.00 4.82 -48.43%
P/NAPS 0.96 0.93 0.89 0.87 0.84 0.77 0.70 23.36%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 11/02/11 28/10/10 02/08/10 13/04/10 10/02/10 16/11/09 28/08/09 -
Price 0.94 0.92 0.85 0.90 0.83 0.87 0.79 -
P/RPS 32.98 32.39 33.21 31.75 29.91 31.95 30.22 5.98%
P/EPS 53.34 48.90 40.38 45.93 43.92 47.28 48.77 6.13%
EY 1.87 2.05 2.48 2.18 2.28 2.11 2.05 -5.92%
DY 1.78 1.95 2.35 2.07 4.51 0.00 4.33 -44.62%
P/NAPS 0.96 0.95 0.88 0.88 0.81 0.85 0.77 15.79%

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