[ARREIT] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 70.48%
YoY- -44.35%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 96,685 60,418 57,386 61,607 55,232 64,269 66,915 6.32%
PBT 87,114 74,254 40,541 59,683 107,249 24,250 43,387 12.31%
Tax -5,864 0 0 0 0 0 0 -
NP 81,250 74,254 40,541 59,683 107,249 24,250 43,387 11.01%
-
NP to SH 81,250 74,254 40,541 59,683 107,249 24,250 43,387 11.01%
-
Tax Rate 6.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,435 -13,836 16,845 1,924 -52,017 40,019 23,528 -6.78%
-
Net Worth 766,910 720,594 669,750 662,642 647,623 577,633 617,587 3.67%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 34,966 31,527 33,819 36,170 37,259 41,615 42,704 -3.27%
Div Payout % 43.04% 42.46% 83.42% 60.60% 34.74% 171.61% 98.43% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 766,910 720,594 669,750 662,642 647,623 577,633 617,587 3.67%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 84.04% 122.90% 70.65% 96.88% 194.18% 37.73% 64.84% -
ROE 10.59% 10.30% 6.05% 9.01% 16.56% 4.20% 7.03% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.87 10.54 10.01 10.75 9.64 11.21 11.67 6.33%
EPS 14.17 12.95 7.07 10.41 18.71 4.23 8.18 9.58%
DPS 6.10 5.50 5.90 6.31 6.50 7.26 7.45 -3.27%
NAPS 1.3379 1.2571 1.1684 1.156 1.1298 1.0077 1.0774 3.67%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.87 10.54 10.01 10.75 9.64 11.21 11.67 6.33%
EPS 14.18 12.96 7.07 10.41 18.71 4.23 7.57 11.02%
DPS 6.10 5.50 5.90 6.31 6.50 7.26 7.45 -3.27%
NAPS 1.3381 1.2573 1.1685 1.1561 1.1299 1.0078 1.0775 3.67%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.82 0.91 0.92 0.865 0.83 1.00 0.92 -
P/RPS 4.86 8.63 9.19 8.05 8.61 8.92 7.88 -7.73%
P/EPS 5.79 7.02 13.01 8.31 4.44 23.64 12.15 -11.61%
EY 17.29 14.23 7.69 12.04 22.54 4.23 8.23 13.16%
DY 7.44 6.04 6.41 7.29 7.83 7.26 8.10 -1.40%
P/NAPS 0.61 0.72 0.79 0.75 0.73 0.99 0.85 -5.37%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 14/02/19 15/02/18 20/02/17 19/02/16 16/02/15 18/02/14 21/02/13 -
Price 0.84 0.89 0.95 0.88 0.895 0.98 0.93 -
P/RPS 4.98 8.44 9.49 8.19 9.29 8.74 7.97 -7.53%
P/EPS 5.93 6.87 13.43 8.45 4.78 23.17 12.29 -11.43%
EY 16.87 14.55 7.44 11.83 20.90 4.32 8.14 12.90%
DY 7.26 6.18 6.21 7.17 7.26 7.41 8.01 -1.62%
P/NAPS 0.63 0.71 0.81 0.76 0.79 0.97 0.86 -5.05%

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