[ARREIT] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 50.58%
YoY- 451.76%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 99,689 97,833 84,996 75,548 67,142 60,417 59,620 40.92%
PBT 88,039 154,258 212,889 212,659 141,226 74,253 38,389 73.99%
Tax -5,864 -5,864 0 0 0 0 0 -
NP 82,175 148,394 212,889 212,659 141,226 74,253 38,389 66.17%
-
NP to SH 82,175 148,394 212,889 212,659 141,226 74,253 38,389 66.17%
-
Tax Rate 6.66% 3.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 17,514 -50,561 -127,893 -137,111 -74,084 -13,836 21,231 -12.05%
-
Net Worth 773,273 766,910 790,298 789,381 788,177 720,594 678,864 9.07%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 35,768 34,909 34,278 34,565 31,125 31,584 32,042 7.61%
Div Payout % 43.53% 23.52% 16.10% 16.25% 22.04% 42.54% 83.47% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 773,273 766,910 790,298 789,381 788,177 720,594 678,864 9.07%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 82.43% 151.68% 250.47% 281.49% 210.34% 122.90% 64.39% -
ROE 10.63% 19.35% 26.94% 26.94% 17.92% 10.30% 5.65% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 17.39 17.07 14.83 13.18 11.71 10.54 10.40 40.92%
EPS 14.34 25.89 37.14 37.10 24.64 12.95 6.70 66.15%
DPS 6.24 6.09 5.98 6.03 5.43 5.51 5.59 7.61%
NAPS 1.349 1.3379 1.3787 1.3771 1.375 1.2571 1.1843 9.07%
Adjusted Per Share Value based on latest NOSH - 573,219
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 17.39 17.07 14.83 13.18 11.71 10.54 10.40 40.92%
EPS 14.34 25.89 37.14 37.10 24.64 12.95 6.70 66.15%
DPS 6.24 6.09 5.98 6.03 5.43 5.51 5.59 7.61%
NAPS 1.349 1.3379 1.3787 1.3771 1.375 1.2571 1.1843 9.07%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.84 0.82 0.845 0.86 0.84 0.91 0.945 -
P/RPS 4.83 4.80 5.70 6.53 7.17 8.63 9.09 -34.42%
P/EPS 5.86 3.17 2.28 2.32 3.41 7.03 14.11 -44.36%
EY 17.07 31.57 43.95 43.14 29.33 14.23 7.09 79.73%
DY 7.43 7.43 7.08 7.01 6.46 6.05 5.92 16.36%
P/NAPS 0.62 0.61 0.61 0.62 0.61 0.72 0.80 -15.64%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 14/02/19 29/11/18 30/08/18 30/05/18 15/02/18 24/11/17 -
Price 0.85 0.84 0.835 0.855 0.835 0.89 0.925 -
P/RPS 4.89 4.92 5.63 6.49 7.13 8.44 8.89 -32.89%
P/EPS 5.93 3.24 2.25 2.30 3.39 6.87 13.81 -43.11%
EY 16.87 30.82 44.48 43.39 29.51 14.55 7.24 75.84%
DY 7.34 7.25 7.16 7.05 6.50 6.19 6.04 13.89%
P/NAPS 0.63 0.63 0.61 0.62 0.61 0.71 0.78 -13.28%

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