[ARREIT] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 51.45%
YoY- -7.97%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 63,387 71,997 72,013 45,326 43,090 46,023 41,273 7.40%
PBT 22,282 27,143 96,342 24,851 27,002 26,257 34,051 -6.81%
Tax 0 0 0 0 0 0 0 -
NP 22,282 27,143 96,342 24,851 27,002 26,257 34,051 -6.81%
-
NP to SH 22,282 27,143 96,342 24,851 27,002 26,257 34,051 -6.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 41,105 44,854 -24,329 20,475 16,088 19,766 7,222 33.58%
-
Net Worth 776,540 768,229 790,298 678,864 664,017 647,623 577,289 5.06%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 12,610 25,794 26,654 23,845 25,680 25,794 26,941 -11.87%
Div Payout % 56.60% 95.03% 27.67% 95.96% 95.10% 98.24% 79.12% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 776,540 768,229 790,298 678,864 664,017 647,623 577,289 5.06%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 35.15% 37.70% 133.78% 54.83% 62.66% 57.05% 82.50% -
ROE 2.87% 3.53% 12.19% 3.66% 4.07% 4.05% 5.90% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 11.06 12.56 12.56 7.91 7.52 8.03 7.20 7.40%
EPS 3.89 4.74 16.81 4.34 4.71 4.58 5.94 -6.80%
DPS 2.20 4.50 4.65 4.16 4.48 4.50 4.70 -11.87%
NAPS 1.3547 1.3402 1.3787 1.1843 1.1584 1.1298 1.0071 5.06%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 11.06 12.56 12.56 7.91 7.52 8.03 7.20 7.40%
EPS 3.89 4.74 16.81 4.34 4.71 4.58 5.94 -6.80%
DPS 2.20 4.50 4.65 4.16 4.48 4.50 4.70 -11.87%
NAPS 1.3549 1.3404 1.3789 1.1844 1.1585 1.1299 1.0072 5.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.625 0.765 0.845 0.945 0.935 0.845 0.90 -
P/RPS 5.65 6.09 6.73 11.95 12.44 10.52 12.50 -12.38%
P/EPS 16.08 16.16 5.03 21.80 19.85 18.45 15.15 0.99%
EY 6.22 6.19 19.89 4.59 5.04 5.42 6.60 -0.98%
DY 3.52 5.88 5.50 4.40 4.79 5.33 5.22 -6.35%
P/NAPS 0.46 0.57 0.61 0.80 0.81 0.75 0.89 -10.40%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 25/11/19 29/11/18 24/11/17 25/11/16 26/11/15 25/11/14 -
Price 0.625 0.765 0.835 0.925 0.925 0.875 0.865 -
P/RPS 5.65 6.09 6.65 11.70 12.31 10.90 12.01 -11.80%
P/EPS 16.08 16.16 4.97 21.34 19.64 19.10 14.56 1.66%
EY 6.22 6.19 20.13 4.69 5.09 5.23 6.87 -1.64%
DY 3.52 5.88 5.57 4.50 4.84 5.14 5.43 -6.96%
P/NAPS 0.46 0.57 0.61 0.78 0.80 0.77 0.86 -9.89%

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