[ARREIT] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -2.49%

YoY- 4.48%

Quarter Report

Financial Report 30062016.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	95,896	90,960	60,700	57,358	61,044	55,376	66,928	6.17%
YoY %	5.43%	49.85%	5.83%	-6.04%	10.24%	-17.26%	-	-
Horiz. %	143.28%	135.91%	90.69%	85.70%	91.21%	82.74%	100.00%	-
PBT	36,016	175,340	32,818	36,814	35,236	30,652	44,796	-3.56%
YoY %	-79.46%	434.28%	-10.85%	4.48%	14.95%	-31.57%	-	-
Horiz. %	80.40%	391.42%	73.26%	82.18%	78.66%	68.43%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	36,016	175,340	32,818	36,814	35,236	30,652	44,796	-3.56%
YoY %	-79.46%	434.28%	-10.85%	4.48%	14.95%	-31.57%	-	-
Horiz. %	80.40%	391.42%	73.26%	82.18%	78.66%	68.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,016	175,340	32,818	36,814	35,236	30,652	44,796	-3.56%
YoY %	-79.46%	434.28%	-10.85%	4.48%	14.95%	-31.57%	-	-
Horiz. %	80.40%	391.42%	73.26%	82.18%	78.66%	68.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	59,880	-84,380	27,882	20,544	25,808	24,724	22,132	18.03%
YoY %	170.96%	-402.63%	35.72%	-20.40%	4.38%	11.71%	-	-
Horiz. %	270.56%	-381.26%	125.98%	92.82%	116.61%	111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	767,713	789,381	678,462	672,100	649,228	573,506	606,065	4.01%
YoY %	-2.74%	16.35%	0.95%	3.52%	13.20%	-5.37%	-	-
Horiz. %	126.67%	130.25%	111.95%	110.90%	107.12%	94.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	34,393	37,717	31,641	34,966	34,393	34,393	42,532	-3.47%
YoY %	-8.81%	19.20%	-9.51%	1.67%	0.00%	-19.14%	-	-
Horiz. %	80.86%	88.68%	74.39%	82.21%	80.86%	80.86%	100.00%	-
Div Payout %	95.49%	21.51%	96.42%	94.98%	97.61%	112.21%	94.95%	-
YoY %	343.93%	-77.69%	1.52%	-2.69%	-13.01%	18.18%	-	-
Horiz. %	100.57%	22.65%	101.55%	100.03%	102.80%	118.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	767,713	789,381	678,462	672,100	649,228	573,506	606,065	4.01%
YoY %	-2.74%	16.35%	0.95%	3.52%	13.20%	-5.37%	-	-
Horiz. %	126.67%	130.25%	111.95%	110.90%	107.12%	94.63%	100.00%	-
NOSH	573,219	573,219	573,219	573,219	573,219	573,219	573,219	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	37.56%	192.77%	54.07%	64.18%	57.72%	55.35%	66.93%	-
YoY %	-80.52%	256.52%	-15.75%	11.19%	4.28%	-17.30%	-	-
Horiz. %	56.12%	288.02%	80.79%	95.89%	86.24%	82.70%	100.00%	-
ROE	4.69%	22.21%	4.84%	5.48%	5.43%	5.34%	7.39%	-
YoY %	-78.88%	358.88%	-11.68%	0.92%	1.69%	-27.74%	-	-
Horiz. %	63.46%	300.54%	65.49%	74.15%	73.48%	72.26%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	16.73	15.87	10.59	10.01	10.65	9.66	11.68	6.16%
YoY %	5.42%	49.86%	5.79%	-6.01%	10.25%	-17.29%	-	-
Horiz. %	143.24%	135.87%	90.67%	85.70%	91.18%	82.71%	100.00%	-
EPS	6.28	30.58	5.72	6.42	6.14	5.34	7.82	-3.58%
YoY %	-79.46%	434.62%	-10.90%	4.56%	14.98%	-31.71%	-	-
Horiz. %	80.31%	391.05%	73.15%	82.10%	78.52%	68.29%	100.00%	-
DPS	6.00	6.58	5.52	6.10	6.00	6.00	7.42	-3.47%
YoY %	-8.81%	19.20%	-9.51%	1.67%	0.00%	-19.14%	-	-
Horiz. %	80.86%	88.68%	74.39%	82.21%	80.86%	80.86%	100.00%	-
NAPS	1.3393	1.3771	1.1836	1.1725	1.1326	1.0005	1.0573	4.01%
YoY %	-2.74%	16.35%	0.95%	3.52%	13.20%	-5.37%	-	-
Horiz. %	126.67%	130.25%	111.95%	110.90%	107.12%	94.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	16.73	15.87	10.59	10.01	10.65	9.66	11.68	6.16%
YoY %	5.42%	49.86%	5.79%	-6.01%	10.25%	-17.29%	-	-
Horiz. %	143.24%	135.87%	90.67%	85.70%	91.18%	82.71%	100.00%	-
EPS	6.28	30.58	5.72	6.42	6.14	5.34	7.82	-3.58%
YoY %	-79.46%	434.62%	-10.90%	4.56%	14.98%	-31.71%	-	-
Horiz. %	80.31%	391.05%	73.15%	82.10%	78.52%	68.29%	100.00%	-
DPS	6.00	6.58	5.52	6.10	6.00	6.00	7.42	-3.47%
YoY %	-8.81%	19.20%	-9.51%	1.67%	0.00%	-19.14%	-	-
Horiz. %	80.86%	88.68%	74.39%	82.21%	80.86%	80.86%	100.00%	-
NAPS	1.3393	1.3771	1.1836	1.1725	1.1326	1.0005	1.0573	4.01%
YoY %	-2.74%	16.35%	0.95%	3.52%	13.20%	-5.37%	-	-
Horiz. %	126.67%	130.25%	111.95%	110.90%	107.12%	94.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.84	0.86	0.96	0.905	0.87	0.915	0.995	-
P/RPS	5.02	5.42	9.07	9.04	8.17	9.47	8.52	-8.43%
YoY %	-7.38%	-40.24%	0.33%	10.65%	-13.73%	11.15%	-	-
Horiz. %	58.92%	63.62%	106.46%	106.10%	95.89%	111.15%	100.00%	-
P/EPS	13.37	2.81	16.77	14.09	14.15	17.11	12.73	0.82%
YoY %	375.80%	-83.24%	19.02%	-0.42%	-17.30%	34.41%	-	-
Horiz. %	105.03%	22.07%	131.74%	110.68%	111.15%	134.41%	100.00%	-
EY	7.48	35.57	5.96	7.10	7.07	5.84	7.85	-0.80%
YoY %	-78.97%	496.81%	-16.06%	0.42%	21.06%	-25.61%	-	-
Horiz. %	95.29%	453.12%	75.92%	90.45%	90.06%	74.39%	100.00%	-
DY	7.14	7.65	5.75	6.74	6.90	6.56	7.46	-0.72%
YoY %	-6.67%	33.04%	-14.69%	-2.32%	5.18%	-12.06%	-	-
Horiz. %	95.71%	102.55%	77.08%	90.35%	92.49%	87.94%	100.00%	-
P/NAPS	0.63	0.62	0.81	0.77	0.77	0.91	0.94	-6.44%
YoY %	1.61%	-23.46%	5.19%	0.00%	-15.38%	-3.19%	-	-
Horiz. %	67.02%	65.96%	86.17%	81.91%	81.91%	96.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	30/08/18	29/08/17	24/08/16	28/08/15	28/08/14	23/08/13	-
Price	0.82	0.855	0.94	0.95	0.825	0.915	1.01	-
P/RPS	4.90	5.39	8.88	9.49	7.75	9.47	8.65	-9.03%
YoY %	-9.09%	-39.30%	-6.43%	22.45%	-18.16%	9.48%	-	-
Horiz. %	56.65%	62.31%	102.66%	109.71%	89.60%	109.48%	100.00%	-
P/EPS	13.05	2.80	16.42	14.79	13.42	17.11	12.92	0.16%
YoY %	366.07%	-82.95%	11.02%	10.21%	-21.57%	32.43%	-	-
Horiz. %	101.01%	21.67%	127.09%	114.47%	103.87%	132.43%	100.00%	-
EY	7.66	35.78	6.09	6.76	7.45	5.84	7.74	-0.17%
YoY %	-78.59%	487.52%	-9.91%	-9.26%	27.57%	-24.55%	-	-
Horiz. %	98.97%	462.27%	78.68%	87.34%	96.25%	75.45%	100.00%	-
DY	7.32	7.70	5.87	6.42	7.27	6.56	7.35	-0.06%
YoY %	-4.94%	31.18%	-8.57%	-11.69%	10.82%	-10.75%	-	-
Horiz. %	99.59%	104.76%	79.86%	87.35%	98.91%	89.25%	100.00%	-
P/NAPS	0.61	0.62	0.79	0.81	0.73	0.91	0.96	-7.27%
YoY %	-1.61%	-21.52%	-2.47%	10.96%	-19.78%	-5.21%	-	-
Horiz. %	63.54%	64.58%	82.29%	84.38%	76.04%	94.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos