[ARREIT] YoY Cumulative 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- -73.8%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 14,489 15,190 14,030 16,747 16,622 16,363 12,221 2.87%
PBT 9,439 8,023 7,948 11,368 9,688 10,933 8,448 1.86%
Tax 0 0 0 0 0 0 0 -
NP 9,439 8,023 7,948 11,368 9,688 10,933 8,448 1.86%
-
NP to SH 9,439 8,023 7,948 11,368 9,688 10,933 8,448 1.86%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,050 7,167 6,082 5,379 6,934 5,430 3,773 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 8,942 8,025 9,744 10,776 10,375 10,375 8,019 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 1.41% 1.23% 1.36% 1.88% 1.61% 1.96% 1.92% -
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 2.53 2.65 2.45 2.92 2.90 2.85 2.83 -1.84%
EPS 1.65 1.40 1.39 1.98 1.69 1.91 1.96 -2.82%
DPS 1.56 1.40 1.70 1.88 1.81 1.81 1.86 -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 2.53 2.65 2.45 2.92 2.90 2.85 2.13 2.90%
EPS 1.65 1.40 1.39 1.98 1.69 1.91 1.47 1.94%
DPS 1.56 1.40 1.70 1.88 1.81 1.81 1.40 1.81%
NAPS 1.1718 1.1424 1.0217 1.0554 1.0485 0.9747 0.7668 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 35.01 34.53 36.36 31.66 32.07 32.93 31.40 1.82%
P/EPS 53.75 65.37 64.19 46.64 55.03 49.28 45.42 2.84%
EY 1.86 1.53 1.56 2.14 1.82 2.03 2.20 -2.75%
DY 1.76 1.53 1.91 2.03 1.95 1.93 2.09 -2.82%
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 36.00 34.53 37.59 35.60 32.07 33.28 31.75 2.11%
P/EPS 55.26 65.37 66.35 52.44 55.03 49.81 45.93 3.12%
EY 1.81 1.53 1.51 1.91 1.82 2.01 2.18 -3.04%
DY 1.71 1.53 1.85 1.81 1.95 1.91 2.07 -3.13%
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