[ARREIT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.21%
YoY- -4.68%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 46,023 41,273 50,270 50,086 48,914 43,174 34,519 4.90%
PBT 26,257 34,051 33,346 30,706 32,215 31,517 22,705 2.45%
Tax 0 0 0 0 0 0 0 -
NP 26,257 34,051 33,346 30,706 32,215 31,517 22,705 2.45%
-
NP to SH 26,257 34,051 33,346 30,706 32,215 31,517 22,705 2.45%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,766 7,222 16,924 19,380 16,699 11,657 11,814 8.95%
-
Net Worth 647,623 577,289 606,867 601,307 559,118 556,997 440,200 6.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 25,794 26,941 31,699 30,151 30,609 32,386 14,762 9.74%
Div Payout % 98.24% 79.12% 95.06% 98.19% 95.02% 102.76% 65.02% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 647,623 577,289 606,867 601,307 559,118 556,997 440,200 6.64%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 431,653 4.83%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 57.05% 82.50% 66.33% 61.31% 65.86% 73.00% 65.78% -
ROE 4.05% 5.90% 5.49% 5.11% 5.76% 5.66% 5.16% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.03 7.20 8.77 8.74 8.53 7.53 8.00 0.06%
EPS 4.58 5.94 5.82 5.36 5.62 5.99 5.26 -2.27%
DPS 4.50 4.70 5.53 5.26 5.34 5.65 3.42 4.67%
NAPS 1.1298 1.0071 1.0587 1.049 0.9754 0.9717 1.0198 1.72%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.03 7.20 8.77 8.74 8.53 7.53 6.02 4.91%
EPS 4.58 5.94 5.82 5.36 5.62 5.50 3.96 2.45%
DPS 4.50 4.70 5.53 5.26 5.34 5.65 2.58 9.71%
NAPS 1.1299 1.0072 1.0588 1.0491 0.9755 0.9718 0.768 6.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.845 0.90 1.03 0.94 0.88 0.90 0.79 -
P/RPS 10.52 12.50 11.74 10.76 10.31 11.95 9.88 1.05%
P/EPS 18.45 15.15 17.71 17.55 15.66 16.37 15.02 3.48%
EY 5.42 6.60 5.65 5.70 6.39 6.11 6.66 -3.37%
DY 5.33 5.22 5.37 5.60 6.07 6.28 4.33 3.52%
P/NAPS 0.75 0.89 0.97 0.90 0.90 0.93 0.77 -0.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 20/11/13 22/11/12 30/11/11 28/10/10 16/11/09 -
Price 0.875 0.865 1.01 0.93 0.92 0.92 0.87 -
P/RPS 10.90 12.01 11.52 10.64 10.78 12.21 10.88 0.03%
P/EPS 19.10 14.56 17.36 17.36 16.37 16.73 16.54 2.42%
EY 5.23 6.87 5.76 5.76 6.11 5.98 6.05 -2.39%
DY 5.14 5.43 5.48 5.66 5.80 6.14 3.93 4.57%
P/NAPS 0.77 0.86 0.95 0.89 0.94 0.95 0.85 -1.63%

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