[ARREIT] YoY TTM 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- 16.07%
YoY- -44.82%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 67,079 65,876 65,350 50,656 45,546 34,222 7,819 43.03%
PBT 45,856 71,748 42,723 36,636 66,391 21,738 4,341 48.07%
Tax 0 0 0 0 0 0 0 -
NP 45,856 71,748 42,723 36,636 66,391 21,738 4,341 48.07%
-
NP to SH 45,856 71,748 42,723 36,636 66,391 21,738 4,341 48.07%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,223 -5,872 22,627 14,020 -20,845 12,484 3,478 35.14%
-
Net Worth 606,515 601,479 559,061 556,768 440,213 404,461 174,670 23.03%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 43,303 41,329 40,583 35,656 29,559 25,830 - -
Div Payout % 94.43% 57.60% 94.99% 97.33% 44.52% 118.83% - -
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 606,515 601,479 559,061 556,768 440,213 404,461 174,670 23.03%
NOSH 573,219 573,219 573,219 573,219 431,666 432,625 184,523 20.77%
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 68.36% 108.91% 65.38% 72.32% 145.77% 63.52% 55.52% -
ROE 7.56% 11.93% 7.64% 6.58% 15.08% 5.37% 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 11.69 11.49 11.40 8.84 10.55 7.91 4.24 18.39%
EPS 7.99 12.52 7.45 6.39 15.38 5.02 2.35 22.60%
DPS 7.55 7.21 7.08 6.22 6.85 5.97 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 11.70 11.49 11.40 8.84 7.95 5.97 1.36 43.09%
EPS 8.00 12.52 7.45 6.39 11.58 3.79 0.76 47.98%
DPS 7.55 7.21 7.08 6.22 5.16 4.51 0.00 -
NAPS 1.0581 1.0493 0.9753 0.9713 0.768 0.7056 0.3047 23.03%
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 8.51 8.01 8.07 9.73 6.73 12.01 21.95 -14.59%
P/EPS 12.45 7.35 12.34 13.46 4.62 18.91 39.53 -17.50%
EY 8.03 13.61 8.10 7.43 21.66 5.29 2.53 21.20%
DY 7.59 7.84 7.70 7.23 9.65 6.28 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 - -
Price 1.01 0.96 0.89 0.85 0.79 0.94 0.00 -
P/RPS 8.64 8.35 7.81 9.62 7.49 11.88 0.00 -
P/EPS 12.63 7.67 11.94 13.30 5.14 18.71 0.00 -
EY 7.91 13.04 8.37 7.52 19.47 5.35 0.00 -
DY 7.48 7.51 7.96 7.32 8.67 6.35 0.00 -
P/NAPS 0.96 0.91 0.91 0.88 0.77 1.01 0.00 -

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
Post a Comment