[ARREIT] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -19.08%
YoY- 359.9%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 76,557 77,584 77,854 78,716 81,879 83,689 86,253 -7.66%
PBT 10,057 14,242 15,232 20,237 24,970 26,960 31,579 -53.46%
Tax -2,931 -2,931 -2,931 -160 -160 -160 -160 598.62%
NP 7,126 11,311 12,301 20,077 24,810 26,800 31,419 -62.91%
-
NP to SH 7,126 11,311 12,301 20,077 24,810 26,800 31,419 -62.91%
-
Tax Rate 29.14% 20.58% 19.24% 0.79% 0.64% 0.59% 0.51% -
Total Cost 69,431 66,273 65,553 58,639 57,069 56,889 54,834 17.09%
-
Net Worth 731,027 739,109 735,784 748,453 743,408 749,943 745,587 -1.30%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 731,027 739,109 735,784 748,453 743,408 749,943 745,587 -1.30%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.31% 14.58% 15.80% 25.51% 30.30% 32.02% 36.43% -
ROE 0.97% 1.53% 1.67% 2.68% 3.34% 3.57% 4.21% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.36 13.53 13.58 13.73 14.28 14.60 15.05 -7.65%
EPS 1.24 1.97 2.15 3.50 4.33 4.68 5.48 -62.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2753 1.2894 1.2836 1.3057 1.2969 1.3083 1.3007 -1.30%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.36 13.54 13.58 13.73 14.29 14.60 15.05 -7.65%
EPS 1.24 1.97 2.15 3.50 4.33 4.68 5.48 -62.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2755 1.2896 1.2838 1.3059 1.2971 1.3085 1.3009 -1.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.465 0.555 0.585 0.595 0.635 0.665 0.66 -
P/RPS 3.48 4.10 4.31 4.33 4.45 4.55 4.39 -14.38%
P/EPS 37.40 28.13 27.26 16.99 14.67 14.22 12.04 113.33%
EY 2.67 3.56 3.67 5.89 6.82 7.03 8.30 -53.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.46 0.46 0.49 0.51 0.51 -20.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 27/02/23 25/11/22 25/08/22 27/05/22 18/02/22 -
Price 0.48 0.535 0.61 0.59 0.65 0.675 0.67 -
P/RPS 3.59 3.95 4.49 4.30 4.55 4.62 4.45 -13.37%
P/EPS 38.61 27.11 28.43 16.85 15.02 14.44 12.22 115.77%
EY 2.59 3.69 3.52 5.94 6.66 6.93 8.18 -53.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.48 0.45 0.50 0.52 0.52 -18.91%

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