[ARREIT] QoQ TTM 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- 2.22%
YoY- -52.99%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 59,511 55,175 50,656 47,270 46,519 45,892 45,546 19.45%
PBT 41,401 39,472 36,636 31,563 30,878 66,619 66,391 -26.94%
Tax 0 0 0 0 0 0 0 -
NP 41,401 39,472 36,636 31,563 30,878 66,619 66,391 -26.94%
-
NP to SH 41,401 39,472 36,636 31,563 30,878 66,619 66,391 -26.94%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,110 15,703 14,020 15,707 15,641 -20,727 -20,845 -
-
Net Worth 568,175 556,997 556,768 439,508 440,996 440,564 440,213 18.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 39,317 45,917 35,656 38,955 30,936 29,559 29,559 20.88%
Div Payout % 94.97% 116.33% 97.33% 123.42% 100.19% 44.37% 44.52% -
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 568,175 556,997 556,768 439,508 440,996 440,564 440,213 18.48%
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 69.57% 71.54% 72.32% 66.77% 66.38% 145.16% 145.77% -
ROE 7.29% 7.09% 6.58% 7.18% 7.00% 15.12% 15.08% -
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 10.38 9.63 8.84 10.96 10.76 10.62 10.55 -1.07%
EPS 7.22 6.89 6.39 7.32 7.14 15.42 15.38 -39.51%
DPS 6.86 8.01 6.22 9.02 7.16 6.85 6.85 0.09%
NAPS 0.9912 0.9717 0.9713 1.0194 1.0198 1.0198 1.0198 -1.87%
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 10.38 9.63 8.84 8.25 8.12 8.01 7.95 19.40%
EPS 7.22 6.89 6.39 5.51 5.39 11.62 11.58 -26.95%
DPS 6.86 8.01 6.22 6.80 5.40 5.16 5.16 20.84%
NAPS 0.9913 0.9718 0.9714 0.7668 0.7694 0.7687 0.7681 18.48%
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 9.05 9.35 9.73 8.12 7.99 7.44 6.73 21.76%
P/EPS 13.01 13.07 13.46 12.16 12.04 5.12 4.62 99.03%
EY 7.68 7.65 7.43 8.23 8.30 19.52 21.66 -49.80%
DY 7.30 8.90 7.23 10.13 8.33 8.67 9.65 -16.93%
P/NAPS 0.95 0.93 0.89 0.87 0.84 0.77 0.70 22.51%
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 9.05 9.56 9.62 8.21 7.72 8.19 7.49 13.40%
P/EPS 13.01 13.36 13.30 12.29 11.62 5.64 5.14 85.41%
EY 7.68 7.48 7.52 8.13 8.60 17.72 19.47 -46.12%
DY 7.30 8.71 7.32 10.02 8.63 7.87 8.67 -10.80%
P/NAPS 0.95 0.95 0.88 0.88 0.81 0.85 0.77 14.98%

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