[ARREIT] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.4%
YoY- -36.47%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 75,548 67,142 60,417 59,620 59,055 58,116 57,385 20.18%
PBT 212,659 141,226 74,253 38,389 38,542 39,446 40,541 202.81%
Tax 0 0 0 0 0 0 0 -
NP 212,659 141,226 74,253 38,389 38,542 39,446 40,541 202.81%
-
NP to SH 212,659 141,226 74,253 38,389 38,542 39,446 40,541 202.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -137,111 -74,084 -13,836 21,231 20,513 18,670 16,844 -
-
Net Worth 789,381 788,177 720,594 678,864 678,462 678,061 669,750 11.61%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 34,565 31,125 31,584 32,042 32,157 33,017 33,762 1.58%
Div Payout % 16.25% 22.04% 42.54% 83.47% 83.44% 83.70% 83.28% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 789,381 788,177 720,594 678,864 678,462 678,061 669,750 11.61%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 281.49% 210.34% 122.90% 64.39% 65.26% 67.87% 70.65% -
ROE 26.94% 17.92% 10.30% 5.65% 5.68% 5.82% 6.05% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.18 11.71 10.54 10.40 10.30 10.14 10.01 20.19%
EPS 37.10 24.64 12.95 6.70 6.72 6.88 7.07 202.89%
DPS 6.03 5.43 5.51 5.59 5.61 5.76 5.89 1.58%
NAPS 1.3771 1.375 1.2571 1.1843 1.1836 1.1829 1.1684 11.61%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.18 11.71 10.54 10.40 10.30 10.14 10.01 20.19%
EPS 37.10 24.64 12.95 6.70 6.72 6.88 7.07 202.89%
DPS 6.03 5.43 5.51 5.59 5.61 5.76 5.89 1.58%
NAPS 1.3771 1.375 1.2571 1.1843 1.1836 1.1829 1.1684 11.61%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.86 0.84 0.91 0.945 0.96 0.94 0.92 -
P/RPS 6.53 7.17 8.63 9.09 9.32 9.27 9.19 -20.42%
P/EPS 2.32 3.41 7.03 14.11 14.28 13.66 13.01 -68.41%
EY 43.14 29.33 14.23 7.09 7.00 7.32 7.69 216.71%
DY 7.01 6.46 6.05 5.92 5.84 6.13 6.40 6.27%
P/NAPS 0.62 0.61 0.72 0.80 0.81 0.79 0.79 -14.95%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 15/02/18 24/11/17 29/08/17 30/05/17 20/02/17 -
Price 0.855 0.835 0.89 0.925 0.94 0.955 0.95 -
P/RPS 6.49 7.13 8.44 8.89 9.12 9.42 9.49 -22.43%
P/EPS 2.30 3.39 6.87 13.81 13.98 13.88 13.43 -69.26%
EY 43.39 29.51 14.55 7.24 7.15 7.21 7.44 225.04%
DY 7.05 6.50 6.19 6.04 5.97 6.03 6.20 8.96%
P/NAPS 0.62 0.61 0.71 0.78 0.79 0.81 0.81 -16.36%

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