[ARREIT] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 524.66%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 72,276 77,855 86,252 91,517 95,878 96,685 60,418 3.03%
PBT 4,751 15,232 31,585 -7,400 40,254 87,114 74,254 -36.74%
Tax 289 -2,931 -160 0 -4,760 -5,864 0 -
NP 5,040 12,301 31,425 -7,400 35,494 81,250 74,254 -36.11%
-
NP to SH 5,040 12,301 31,425 -7,400 35,494 81,250 74,254 -36.11%
-
Tax Rate -6.08% 19.24% 0.51% - 11.82% 6.73% 0.00% -
Total Cost 67,236 65,554 54,827 98,917 60,384 15,435 -13,836 -
-
Net Worth 725,982 735,784 745,587 768,114 766,853 766,910 720,594 0.12%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 29,119 35,539 34,966 31,527 -
Div Payout % - - - 0.00% 100.13% 43.04% 42.46% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 725,982 735,784 745,587 768,114 766,853 766,910 720,594 0.12%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.97% 15.80% 36.43% -8.09% 37.02% 84.04% 122.90% -
ROE 0.69% 1.67% 4.21% -0.96% 4.63% 10.59% 10.30% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.61 13.58 15.05 15.97 16.73 16.87 10.54 3.03%
EPS 0.88 3.78 5.31 5.36 6.19 14.17 12.95 -36.10%
DPS 0.00 0.00 0.00 5.08 6.20 6.10 5.50 -
NAPS 1.2665 1.2836 1.3007 1.34 1.3378 1.3379 1.2571 0.12%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.61 13.58 15.05 15.97 16.73 16.87 10.54 3.03%
EPS 0.88 3.78 5.31 5.36 6.19 14.17 12.95 -36.10%
DPS 0.00 0.00 0.00 5.08 6.20 6.10 5.50 -
NAPS 1.2665 1.2836 1.3007 1.34 1.3378 1.3379 1.2571 0.12%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.395 0.585 0.66 0.66 0.74 0.82 0.91 -
P/RPS 3.13 4.31 4.39 4.13 4.42 4.86 8.63 -15.54%
P/EPS 44.92 27.26 12.04 -51.13 11.95 5.79 7.02 36.23%
EY 2.23 3.67 8.31 -1.96 8.37 17.29 14.23 -26.56%
DY 0.00 0.00 0.00 7.70 8.38 7.44 6.04 -
P/NAPS 0.31 0.46 0.51 0.49 0.55 0.61 0.72 -13.09%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 18/02/22 25/02/21 10/02/20 14/02/19 15/02/18 -
Price 0.405 0.61 0.67 0.67 0.725 0.84 0.89 -
P/RPS 3.21 4.49 4.45 4.20 4.33 4.98 8.44 -14.87%
P/EPS 46.06 28.43 12.22 -51.90 11.71 5.93 6.87 37.29%
EY 2.17 3.52 8.18 -1.93 8.54 16.87 14.55 -27.16%
DY 0.00 0.00 0.00 7.58 8.55 7.26 6.18 -
P/NAPS 0.32 0.48 0.52 0.50 0.54 0.63 0.71 -12.43%

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