[ARREIT] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

30-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 97.93%

YoY- -79.46%

Quarter Report

ARREIT FS Q2 2019.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	38,307	42,680	40,840	47,948	45,480	30,350	28,679	4.94%
YoY %	-10.25%	4.51%	-14.82%	5.43%	49.85%	5.83%	-	-
Horiz. %	133.57%	148.82%	142.40%	167.19%	158.58%	105.83%	100.00%	-
PBT	10,477	17,085	13,258	18,008	87,670	16,409	18,407	-8.96%
YoY %	-38.68%	28.87%	-26.38%	-79.46%	434.28%	-10.85%	-	-
Horiz. %	56.92%	92.82%	72.03%	97.83%	476.29%	89.15%	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	10,477	17,085	13,258	18,008	87,670	16,409	18,407	-8.96%
YoY %	-38.68%	28.87%	-26.38%	-79.46%	434.28%	-10.85%	-	-
Horiz. %	56.92%	92.82%	72.03%	97.83%	476.29%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,477	17,085	13,258	18,008	87,670	16,409	18,407	-8.96%
YoY %	-38.68%	28.87%	-26.38%	-79.46%	434.28%	-10.85%	-	-
Horiz. %	56.92%	92.82%	72.03%	97.83%	476.29%	89.15%	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	27,830	25,595	27,582	29,940	-42,190	13,941	10,272	18.06%
YoY %	8.73%	-7.20%	-7.88%	170.96%	-402.63%	35.72%	-	-
Horiz. %	270.93%	249.17%	268.52%	291.47%	-410.73%	135.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	743,408	747,364	757,739	767,713	789,381	678,462	672,100	1.69%
YoY %	-0.53%	-1.37%	-1.30%	-2.74%	16.35%	0.95%	-	-
Horiz. %	110.61%	111.20%	112.74%	114.23%	117.45%	100.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	12,610	17,196	18,858	15,820	17,483	-
YoY %	-	-	-26.67%	-8.81%	19.20%	-9.51%	-	-
Horiz. %	-	-	72.13%	98.36%	107.86%	90.49%	100.00%	-
Div Payout %	-	-	95.12%	95.49%	21.51%	96.42%	94.98%	-
YoY %	-	-	-0.39%	343.93%	-77.69%	1.52%	-	-
Horiz. %	-	-	100.15%	100.54%	22.65%	101.52%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	743,408	747,364	757,739	767,713	789,381	678,462	672,100	1.69%
YoY %	-0.53%	-1.37%	-1.30%	-2.74%	16.35%	0.95%	-	-
Horiz. %	110.61%	111.20%	112.74%	114.23%	117.45%	100.95%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	27.35%	40.03%	32.46%	37.56%	192.77%	54.07%	64.18%	-
YoY %	-31.68%	23.32%	-13.58%	-80.52%	256.52%	-15.75%	-	-
Horiz. %	42.61%	62.37%	50.58%	58.52%	300.36%	84.25%	100.00%	-
ROE	1.41%	2.29%	1.75%	2.35%	11.11%	2.42%	2.74%	-
YoY %	-38.43%	30.86%	-25.53%	-78.85%	359.09%	-11.68%	-	-
Horiz. %	51.46%	83.58%	63.87%	85.77%	405.47%	88.32%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	6.68	7.45	7.12	8.36	7.93	5.29	5.00	4.94%
YoY %	-10.34%	4.63%	-14.83%	5.42%	49.91%	5.80%	-	-
Horiz. %	133.60%	149.00%	142.40%	167.20%	158.60%	105.80%	100.00%	-
EPS	1.83	2.98	2.31	3.14	15.29	2.86	3.21	-8.93%
YoY %	-38.59%	29.00%	-26.43%	-79.46%	434.62%	-10.90%	-	-
Horiz. %	57.01%	92.83%	71.96%	97.82%	476.32%	89.10%	100.00%	-
DPS	0.00	0.00	2.20	3.00	3.29	2.76	3.05	-
YoY %	0.00%	0.00%	-26.67%	-8.81%	19.20%	-9.51%	-	-
Horiz. %	0.00%	0.00%	72.13%	98.36%	107.87%	90.49%	100.00%	-
NAPS	1.2969	1.3038	1.3219	1.3393	1.3771	1.1836	1.1725	1.69%
YoY %	-0.53%	-1.37%	-1.30%	-2.74%	16.35%	0.95%	-	-
Horiz. %	110.61%	111.20%	112.74%	114.23%	117.45%	100.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	6.68	7.45	7.13	8.37	7.94	5.30	5.00	4.94%
YoY %	-10.34%	4.49%	-14.81%	5.42%	49.81%	6.00%	-	-
Horiz. %	133.60%	149.00%	142.60%	167.40%	158.80%	106.00%	100.00%	-
EPS	1.83	2.98	2.31	3.14	15.30	2.86	3.21	-8.93%
YoY %	-38.59%	29.00%	-26.43%	-79.48%	434.97%	-10.90%	-	-
Horiz. %	57.01%	92.83%	71.96%	97.82%	476.64%	89.10%	100.00%	-
DPS	0.00	0.00	2.20	3.00	3.29	2.76	3.05	-
YoY %	0.00%	0.00%	-26.67%	-8.81%	19.20%	-9.51%	-	-
Horiz. %	0.00%	0.00%	72.13%	98.36%	107.87%	90.49%	100.00%	-
NAPS	1.2971	1.304	1.3221	1.3395	1.3773	1.1837	1.1726	1.69%
YoY %	-0.53%	-1.37%	-1.30%	-2.74%	16.36%	0.95%	-	-
Horiz. %	110.62%	111.21%	112.75%	114.23%	117.46%	100.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.635	0.655	0.68	0.84	0.86	0.96	0.905	-
P/RPS	9.50	8.80	9.54	10.04	10.84	18.13	18.09	-10.17%
YoY %	7.95%	-7.76%	-4.98%	-7.38%	-40.21%	0.22%	-	-
Horiz. %	52.52%	48.65%	52.74%	55.50%	59.92%	100.22%	100.00%	-
P/EPS	34.74	21.98	29.40	26.74	5.62	33.54	28.18	3.54%
YoY %	58.05%	-25.24%	9.95%	375.80%	-83.24%	19.02%	-	-
Horiz. %	123.28%	78.00%	104.33%	94.89%	19.94%	119.02%	100.00%	-
EY	2.88	4.55	3.40	3.74	17.78	2.98	3.55	-3.42%
YoY %	-36.70%	33.82%	-9.09%	-78.97%	496.64%	-16.06%	-	-
Horiz. %	81.13%	128.17%	95.77%	105.35%	500.85%	83.94%	100.00%	-
DY	0.00	0.00	3.24	3.57	3.83	2.88	3.37	-
YoY %	0.00%	0.00%	-9.24%	-6.79%	32.99%	-14.54%	-	-
Horiz. %	0.00%	0.00%	96.14%	105.93%	113.65%	85.46%	100.00%	-
P/NAPS	0.49	0.50	0.51	0.63	0.62	0.81	0.77	-7.25%
YoY %	-2.00%	-1.96%	-19.05%	1.61%	-23.46%	5.19%	-	-
Horiz. %	63.64%	64.94%	66.23%	81.82%	80.52%	105.19%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	25/08/22	23/08/21	21/08/20	30/08/19	30/08/18	29/08/17	24/08/16	-
Price	0.65	0.65	0.645	0.82	0.855	0.94	0.95	-
P/RPS	9.73	8.73	9.05	9.80	10.78	17.75	18.99	-10.54%
YoY %	11.45%	-3.54%	-7.65%	-9.09%	-39.27%	-6.53%	-	-
Horiz. %	51.24%	45.97%	47.66%	51.61%	56.77%	93.47%	100.00%	-
P/EPS	35.56	21.81	27.89	26.10	5.59	32.84	29.58	3.11%
YoY %	63.04%	-21.80%	6.86%	366.91%	-82.98%	11.02%	-	-
Horiz. %	120.22%	73.73%	94.29%	88.24%	18.90%	111.02%	100.00%	-
EY	2.81	4.59	3.59	3.83	17.89	3.05	3.38	-3.02%
YoY %	-38.78%	27.86%	-6.27%	-78.59%	486.56%	-9.76%	-	-
Horiz. %	83.14%	135.80%	106.21%	113.31%	529.29%	90.24%	100.00%	-
DY	0.00	0.00	3.41	3.66	3.85	2.94	3.21	-
YoY %	0.00%	0.00%	-6.83%	-4.94%	30.95%	-8.41%	-	-
Horiz. %	0.00%	0.00%	106.23%	114.02%	119.94%	91.59%	100.00%	-
P/NAPS	0.50	0.50	0.49	0.61	0.62	0.79	0.81	-7.72%
YoY %	0.00%	2.04%	-19.67%	-1.61%	-21.52%	-2.47%	-	-
Horiz. %	61.73%	61.73%	60.49%	75.31%	76.54%	97.53%	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