[ARREIT] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

23-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -2.65%

YoY- 16.61%

Quarter Report

2nd Qtr ARREIT-300611_Final.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	58,493	67,079	65,876	65,350	50,656	45,546	34,222	9.34%
YoY %	-12.80%	1.83%	0.80%	29.01%	11.22%	33.09%	-	-
Horiz. %	170.92%	196.01%	192.50%	190.96%	148.02%	133.09%	100.00%	-
PBT	17,178	45,856	71,748	42,723	36,636	66,391	21,738	-3.84%
YoY %	-62.54%	-36.09%	67.94%	16.61%	-44.82%	205.41%	-	-
Horiz. %	79.02%	210.95%	330.06%	196.54%	168.53%	305.41%	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	17,178	45,856	71,748	42,723	36,636	66,391	21,738	-3.84%
YoY %	-62.54%	-36.09%	67.94%	16.61%	-44.82%	205.41%	-	-
Horiz. %	79.02%	210.95%	330.06%	196.54%	168.53%	305.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,178	45,856	71,748	42,723	36,636	66,391	21,738	-3.84%
YoY %	-62.54%	-36.09%	67.94%	16.61%	-44.82%	205.41%	-	-
Horiz. %	79.02%	210.95%	330.06%	196.54%	168.53%	305.41%	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	41,315	21,223	-5,872	22,627	14,020	-20,845	12,484	22.06%
YoY %	94.67%	461.43%	-125.95%	61.39%	167.26%	-266.97%	-	-
Horiz. %	330.94%	170.00%	-47.04%	181.25%	112.30%	-166.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	573,506	606,515	601,479	559,061	556,768	440,213	404,461	5.99%
YoY %	-5.44%	0.84%	7.59%	0.41%	26.48%	8.84%	-	-
Horiz. %	141.80%	149.96%	148.71%	138.22%	137.66%	108.84%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	37,545	43,303	41,329	40,583	35,656	29,559	25,830	6.42%
YoY %	-13.30%	4.78%	1.84%	13.82%	20.63%	14.44%	-	-
Horiz. %	145.35%	167.65%	160.00%	157.12%	138.04%	114.44%	100.00%	-
Div Payout %	218.57%	94.43%	57.60%	94.99%	97.33%	44.52%	118.83%	-
YoY %	131.46%	63.94%	-39.36%	-2.40%	118.62%	-62.53%	-	-
Horiz. %	183.94%	79.47%	48.47%	79.94%	81.91%	37.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	573,506	606,515	601,479	559,061	556,768	440,213	404,461	5.99%
YoY %	-5.44%	0.84%	7.59%	0.41%	26.48%	8.84%	-	-
Horiz. %	141.80%	149.96%	148.71%	138.22%	137.66%	108.84%	100.00%	-
NOSH	573,219	573,219	573,219	573,219	573,219	431,666	432,625	4.79%
YoY %	0.00%	0.00%	0.00%	0.00%	32.79%	-0.22%	-	-
Horiz. %	132.50%	132.50%	132.50%	132.50%	132.50%	99.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	29.37%	68.36%	108.91%	65.38%	72.32%	145.77%	63.52%	-
YoY %	-57.04%	-37.23%	66.58%	-9.60%	-50.39%	129.49%	-	-
Horiz. %	46.24%	107.62%	171.46%	102.93%	113.85%	229.49%	100.00%	-
ROE	3.00%	7.56%	11.93%	7.64%	6.58%	15.08%	5.37%	-
YoY %	-60.32%	-36.63%	56.15%	16.11%	-56.37%	180.82%	-	-
Horiz. %	55.87%	140.78%	222.16%	142.27%	122.53%	280.82%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	10.20	11.69	11.49	11.40	8.84	10.55	7.91	4.32%
YoY %	-12.75%	1.74%	0.79%	28.96%	-16.21%	33.38%	-	-
Horiz. %	128.95%	147.79%	145.26%	144.12%	111.76%	133.38%	100.00%	-
EPS	3.00	7.99	12.52	7.45	6.39	15.38	5.02	-8.21%
YoY %	-62.45%	-36.18%	68.05%	16.59%	-58.45%	206.37%	-	-
Horiz. %	59.76%	159.16%	249.40%	148.41%	127.29%	306.37%	100.00%	-
DPS	6.55	7.55	7.21	7.08	6.22	6.85	5.97	1.55%
YoY %	-13.25%	4.72%	1.84%	13.83%	-9.20%	14.74%	-	-
Horiz. %	109.72%	126.47%	120.77%	118.59%	104.19%	114.74%	100.00%	-
NAPS	1.0005	1.0573	1.0493	0.9753	0.9713	1.0198	0.9349	1.13%
YoY %	-5.37%	0.76%	7.59%	0.41%	-4.76%	9.08%	-	-
Horiz. %	107.02%	113.09%	112.24%	104.32%	103.89%	109.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	10.20	11.70	11.49	11.40	8.84	7.95	5.97	9.33%
YoY %	-12.82%	1.83%	0.79%	28.96%	11.19%	33.17%	-	-
Horiz. %	170.85%	195.98%	192.46%	190.95%	148.07%	133.17%	100.00%	-
EPS	3.00	8.00	12.52	7.45	6.39	11.58	3.79	-3.81%
YoY %	-62.50%	-36.10%	68.05%	16.59%	-44.82%	205.54%	-	-
Horiz. %	79.16%	211.08%	330.34%	196.57%	168.60%	305.54%	100.00%	-
DPS	6.55	7.55	7.21	7.08	6.22	5.16	4.51	6.41%
YoY %	-13.25%	4.72%	1.84%	13.83%	20.54%	14.41%	-	-
Horiz. %	145.23%	167.41%	159.87%	156.98%	137.92%	114.41%	100.00%	-
NAPS	1.0005	1.0581	1.0493	0.9753	0.9713	0.768	0.7056	5.98%
YoY %	-5.44%	0.84%	7.59%	0.41%	26.47%	8.84%	-	-
Horiz. %	141.79%	149.96%	148.71%	138.22%	137.66%	108.84%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.915	0.995	0.92	0.92	0.86	0.71	0.95	-
P/RPS	8.97	8.51	8.01	8.07	9.73	6.73	12.01	-4.74%
YoY %	5.41%	6.24%	-0.74%	-17.06%	44.58%	-43.96%	-	-
Horiz. %	74.69%	70.86%	66.69%	67.19%	81.02%	56.04%	100.00%	-
P/EPS	30.53	12.45	7.35	12.34	13.46	4.62	18.91	8.30%
YoY %	145.22%	69.39%	-40.44%	-8.32%	191.34%	-75.57%	-	-
Horiz. %	161.45%	65.84%	38.87%	65.26%	71.18%	24.43%	100.00%	-
EY	3.28	8.03	13.61	8.10	7.43	21.66	5.29	-7.65%
YoY %	-59.15%	-41.00%	68.02%	9.02%	-65.70%	309.45%	-	-
Horiz. %	62.00%	151.80%	257.28%	153.12%	140.45%	409.45%	100.00%	-
DY	7.16	7.59	7.84	7.70	7.23	9.65	6.28	2.20%
YoY %	-5.67%	-3.19%	1.82%	6.50%	-25.08%	53.66%	-	-
Horiz. %	114.01%	120.86%	124.84%	122.61%	115.13%	153.66%	100.00%	-
P/NAPS	0.91	0.94	0.88	0.94	0.89	0.70	1.02	-1.88%
YoY %	-3.19%	6.82%	-6.38%	5.62%	27.14%	-31.37%	-	-
Horiz. %	89.22%	92.16%	86.27%	92.16%	87.25%	68.63%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	23/08/13	27/08/12	23/08/11	02/08/10	28/08/09	30/07/08	-
Price	0.915	1.01	0.96	0.89	0.85	0.79	0.94	-
P/RPS	8.97	8.64	8.35	7.81	9.62	7.49	11.88	-4.57%
YoY %	3.82%	3.47%	6.91%	-18.81%	28.44%	-36.95%	-	-
Horiz. %	75.51%	72.73%	70.29%	65.74%	80.98%	63.05%	100.00%	-
P/EPS	30.53	12.63	7.67	11.94	13.30	5.14	18.71	8.49%
YoY %	141.73%	64.67%	-35.76%	-10.23%	158.75%	-72.53%	-	-
Horiz. %	163.17%	67.50%	40.99%	63.82%	71.08%	27.47%	100.00%	-
EY	3.28	7.91	13.04	8.37	7.52	19.47	5.35	-7.82%
YoY %	-58.53%	-39.34%	55.79%	11.30%	-61.38%	263.93%	-	-
Horiz. %	61.31%	147.85%	243.74%	156.45%	140.56%	363.93%	100.00%	-
DY	7.16	7.48	7.51	7.96	7.32	8.67	6.35	2.02%
YoY %	-4.28%	-0.40%	-5.65%	8.74%	-15.57%	36.54%	-	-
Horiz. %	112.76%	117.80%	118.27%	125.35%	115.28%	136.54%	100.00%	-
P/NAPS	0.91	0.96	0.91	0.91	0.88	0.77	1.01	-1.72%
YoY %	-5.21%	5.49%	0.00%	3.41%	14.29%	-23.76%	-	-
Horiz. %	90.10%	95.05%	90.10%	90.10%	87.13%	76.24%	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