[ARREIT] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
02-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 145.41%
YoY- 40.51%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 33,464 33,300 32,730 26,891 22,753 22,769 7,591 28.02%
PBT 22,398 19,912 21,837 20,732 14,755 15,432 4,341 31.42%
Tax 0 0 0 0 0 0 0 -
NP 22,398 19,912 21,837 20,732 14,755 15,432 4,341 31.42%
-
NP to SH 22,398 19,912 21,837 20,732 14,755 15,432 4,341 31.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,066 13,388 10,893 6,159 7,998 7,337 3,250 22.63%
-
Net Worth 606,065 601,479 559,061 556,768 439,975 402,999 174,118 23.08%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 21,266 20,693 20,750 22,126 14,754 15,431 - -
Div Payout % 94.95% 103.92% 95.02% 106.73% 100.00% 100.00% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 606,065 601,479 559,061 556,768 439,975 402,999 174,118 23.08%
NOSH 573,219 573,219 573,219 573,219 431,432 431,061 183,940 20.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 66.93% 59.80% 66.72% 77.10% 64.85% 67.78% 57.19% -
ROE 3.70% 3.31% 3.91% 3.72% 3.35% 3.83% 2.49% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.84 5.81 5.71 4.69 5.27 5.28 4.13 5.93%
EPS 3.91 3.47 3.81 3.62 3.42 3.58 2.36 8.77%
DPS 3.71 3.61 3.62 3.86 3.42 3.58 0.00 -
NAPS 1.0573 1.0493 0.9753 0.9713 1.0198 0.9349 0.9466 1.85%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.84 5.81 5.71 4.69 3.97 3.97 1.32 28.09%
EPS 3.91 3.47 3.81 3.62 2.57 2.69 0.76 31.35%
DPS 3.71 3.61 3.62 3.86 2.57 2.69 0.00 -
NAPS 1.0574 1.0494 0.9754 0.9714 0.7676 0.7031 0.3038 23.08%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.995 0.92 0.92 0.86 0.71 0.95 0.93 -
P/RPS 17.04 15.84 16.11 18.33 13.46 17.99 22.54 -4.55%
P/EPS 25.46 26.48 24.15 23.78 20.76 26.54 39.41 -7.01%
EY 3.93 3.78 4.14 4.21 4.82 3.77 2.54 7.53%
DY 3.73 3.92 3.93 4.49 4.82 3.77 0.00 -
P/NAPS 0.94 0.88 0.94 0.89 0.70 1.02 0.98 -0.69%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 27/08/12 23/08/11 02/08/10 28/08/09 30/07/08 25/07/07 -
Price 1.01 0.96 0.89 0.85 0.79 0.94 0.94 -
P/RPS 17.30 16.53 15.59 18.12 14.98 17.80 22.78 -4.47%
P/EPS 25.85 27.64 23.36 23.50 23.10 26.26 39.83 -6.94%
EY 3.87 3.62 4.28 4.26 4.33 3.81 2.51 7.47%
DY 3.67 3.76 4.07 4.54 4.33 3.81 0.00 -
P/NAPS 0.96 0.91 0.91 0.88 0.77 1.01 0.99 -0.51%

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