[ARREIT] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.81%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 57,956 60,760 56,120 66,988 66,488 65,452 48,884 2.87%
PBT 37,756 32,092 31,792 45,472 38,752 43,732 33,792 1.86%
Tax 0 0 0 0 0 0 0 -
NP 37,756 32,092 31,792 45,472 38,752 43,732 33,792 1.86%
-
NP to SH 37,756 32,092 31,792 45,472 38,752 43,732 33,792 1.86%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 20,200 28,668 24,328 21,516 27,736 21,720 15,092 4.97%
-
Net Worth 671,641 654,789 585,601 604,918 600,963 558,660 439,508 7.31%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 35,768 32,100 38,978 43,106 41,501 41,501 32,077 1.83%
Div Payout % 94.74% 100.03% 122.61% 94.80% 107.09% 94.90% 94.93% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 671,641 654,789 585,601 604,918 600,963 558,660 439,508 7.31%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 431,144 4.85%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 65.15% 52.82% 56.65% 67.88% 58.28% 66.82% 69.13% -
ROE 5.62% 4.90% 5.43% 7.52% 6.45% 7.83% 7.69% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.11 10.60 9.79 11.69 11.60 11.42 11.34 -1.89%
EPS 6.60 5.60 5.56 7.92 6.76 7.64 7.84 -2.82%
DPS 6.24 5.60 6.80 7.52 7.24 7.24 7.44 -2.88%
NAPS 1.1717 1.1423 1.0216 1.0553 1.0484 0.9746 1.0194 2.34%
Adjusted Per Share Value based on latest NOSH - 573,219
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.11 10.60 9.79 11.69 11.60 11.42 8.53 2.87%
EPS 6.60 5.60 5.56 7.92 6.76 7.64 5.90 1.88%
DPS 6.24 5.60 6.80 7.52 7.24 7.24 5.60 1.81%
NAPS 1.1717 1.1423 1.0216 1.0553 1.0484 0.9746 0.7667 7.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.885 0.915 0.89 0.925 0.93 0.94 0.89 -
P/RPS 8.75 8.63 9.09 7.92 8.02 8.23 7.85 1.82%
P/EPS 13.44 16.34 16.05 11.66 13.76 12.32 11.36 2.83%
EY 7.44 6.12 6.23 8.58 7.27 8.12 8.81 -2.77%
DY 7.05 6.12 7.64 8.13 7.78 7.70 8.36 -2.79%
P/NAPS 0.76 0.80 0.87 0.88 0.89 0.96 0.87 -2.22%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 28/05/14 23/05/13 23/05/12 27/05/11 13/04/10 -
Price 0.91 0.915 0.92 1.04 0.93 0.95 0.90 -
P/RPS 9.00 8.63 9.40 8.90 8.02 8.32 7.94 2.10%
P/EPS 13.82 16.34 16.59 13.11 13.76 12.45 11.48 3.13%
EY 7.24 6.12 6.03 7.63 7.27 8.03 8.71 -3.03%
DY 6.86 6.12 7.39 7.23 7.78 7.62 8.27 -3.06%
P/NAPS 0.78 0.80 0.90 0.99 0.89 0.97 0.88 -1.98%

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