[ARREIT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.59%
YoY- -1.93%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 66,781 65,218 57,565 46,025 45,584 18,040 0 -
PBT 40,941 42,953 42,022 30,273 30,869 9,969 0 -
Tax 0 0 0 0 0 0 0 -
NP 40,941 42,953 42,022 30,273 30,869 9,969 0 -
-
NP to SH 40,941 42,953 42,022 30,273 30,869 9,969 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 25,840 22,265 15,542 15,752 14,714 8,070 0 -
-
Net Worth 601,307 559,118 556,997 440,200 403,068 174,328 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 40,201 40,813 43,182 19,683 20,579 5,819 - -
Div Payout % 98.19% 95.02% 102.76% 65.02% 66.67% 58.37% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 601,307 559,118 556,997 440,200 403,068 174,328 0 -
NOSH 573,219 573,219 573,219 431,653 431,135 184,162 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 61.31% 65.86% 73.00% 65.78% 67.72% 55.26% 0.00% -
ROE 6.81% 7.68% 7.54% 6.88% 7.66% 5.72% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.65 11.38 10.04 10.66 10.57 9.80 0.00 -
EPS 7.15 7.49 7.99 7.01 7.16 5.41 0.00 -
DPS 7.01 7.12 7.53 4.56 4.77 3.16 0.00 -
NAPS 1.049 0.9754 0.9717 1.0198 0.9349 0.9466 0.00 -
Adjusted Per Share Value based on latest NOSH - 432,010
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.65 11.38 10.04 8.03 7.95 3.15 0.00 -
EPS 7.15 7.49 7.99 5.28 5.39 1.74 0.00 -
DPS 7.01 7.12 7.53 3.43 3.59 1.02 0.00 -
NAPS 1.049 0.9754 0.9717 0.7679 0.7032 0.3041 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.94 0.88 0.90 0.79 0.90 0.94 0.00 -
P/RPS 8.07 7.73 8.96 7.41 8.51 9.60 0.00 -
P/EPS 13.16 11.74 12.28 11.26 12.57 17.36 0.00 -
EY 7.60 8.52 8.15 8.88 7.96 5.76 0.00 -
DY 7.46 8.09 8.37 5.77 5.30 3.36 0.00 -
P/NAPS 0.90 0.90 0.93 0.77 0.96 0.99 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 30/11/11 28/10/10 16/11/09 10/11/08 20/11/07 - -
Price 0.93 0.92 0.92 0.87 0.89 0.94 0.00 -
P/RPS 7.98 8.09 9.16 8.16 8.42 9.60 0.00 -
P/EPS 13.02 12.28 12.55 12.40 12.43 17.36 0.00 -
EY 7.68 8.14 7.97 8.06 8.04 5.76 0.00 -
DY 7.54 7.74 8.19 5.24 5.36 3.36 0.00 -
P/NAPS 0.89 0.94 0.95 0.85 0.95 0.99 0.00 -

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
Post a Comment