[ARREIT] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

30-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 50.58%

YoY- 451.76%

Quarter Report

ARREIT Financial Report 30062018.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	87,799	88,770	100,301	75,548	59,055	59,764	58,066	7.12%
YoY %	-1.09%	-11.50%	32.76%	27.93%	-1.19%	2.92%	-	-
Horiz. %	151.21%	152.88%	172.74%	130.11%	101.70%	102.92%	100.00%	-
PBT	-8,500	35,503	17,452	212,659	38,542	60,472	109,544	-
YoY %	-123.94%	103.43%	-91.79%	451.76%	-36.26%	-44.80%	-	-
Horiz. %	-7.76%	32.41%	15.93%	194.13%	35.18%	55.20%	100.00%	-
Tax	0	-4,760	-5,864	0	0	0	0	-
YoY %	0.00%	18.83%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	81.17%	100.00%	-	-	-	-	-
NP	-8,500	30,743	11,588	212,659	38,542	60,472	109,544	-
YoY %	-127.65%	165.30%	-94.55%	451.76%	-36.26%	-44.80%	-	-
Horiz. %	-7.76%	28.06%	10.58%	194.13%	35.18%	55.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,500	30,743	11,588	212,659	38,542	60,472	109,544	-
YoY %	-127.65%	165.30%	-94.55%	451.76%	-36.26%	-44.80%	-	-
Horiz. %	-7.76%	28.06%	10.58%	194.13%	35.18%	55.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	13.41%	33.60%	0.00%	0.00%	0.00%	0.00%	-
YoY %	-	-60.09%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	39.91%	100.00%	-	-	-	-	-
Total Cost	96,299	58,027	88,713	-137,111	20,513	-708	-51,478	-
YoY %	65.96%	-34.59%	164.70%	-768.41%	2,997.32%	98.62%	-	-
Horiz. %	-187.07%	-112.72%	-172.33%	266.35%	-39.85%	1.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	747,364	757,739	767,713	789,381	678,462	672,100	649,228	2.37%
YoY %	-1.37%	-1.30%	-2.74%	16.35%	0.95%	3.52%	-	-
Horiz. %	115.12%	116.71%	118.25%	121.59%	104.50%	103.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	12,610	30,953	33,246	34,565	32,157	36,514	37,201	-16.48%
YoY %	-59.26%	-6.90%	-3.82%	7.49%	-11.93%	-1.85%	-	-
Horiz. %	33.90%	83.20%	89.37%	92.91%	86.44%	98.15%	100.00%	-
Div Payout %	0.00%	100.69%	286.91%	16.25%	83.44%	60.38%	33.96%	-
YoY %	0.00%	-64.91%	1,665.60%	-80.52%	38.19%	77.80%	-	-
Horiz. %	0.00%	296.50%	844.85%	47.85%	245.70%	177.80%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	747,364	757,739	767,713	789,381	678,462	672,100	649,228	2.37%
YoY %	-1.37%	-1.30%	-2.74%	16.35%	0.95%	3.52%	-	-
Horiz. %	115.12%	116.71%	118.25%	121.59%	104.50%	103.52%	100.00%	-
NOSH	573,219	573,219	573,219	573,219	573,219	573,219	573,219	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-9.68%	34.63%	11.55%	281.49%	65.26%	101.18%	188.65%	-
YoY %	-127.95%	199.83%	-95.90%	331.34%	-35.50%	-46.37%	-	-
Horiz. %	-5.13%	18.36%	6.12%	149.21%	34.59%	53.63%	100.00%	-
ROE	-1.14%	4.06%	1.51%	26.94%	5.68%	9.00%	16.87%	-
YoY %	-128.08%	168.87%	-94.39%	374.30%	-36.89%	-46.65%	-	-
Horiz. %	-6.76%	24.07%	8.95%	159.69%	33.67%	53.35%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	15.32	15.49	17.50	13.18	10.30	10.43	10.13	7.13%
YoY %	-1.10%	-11.49%	32.78%	27.96%	-1.25%	2.96%	-	-
Horiz. %	151.23%	152.91%	172.75%	130.11%	101.68%	102.96%	100.00%	-
EPS	-1.48	5.36	2.02	37.10	6.72	10.55	19.11	-
YoY %	-127.61%	165.35%	-94.56%	452.08%	-36.30%	-44.79%	-	-
Horiz. %	-7.74%	28.05%	10.57%	194.14%	35.16%	55.21%	100.00%	-
DPS	2.20	5.40	5.80	6.03	5.61	6.37	6.49	-16.48%
YoY %	-59.26%	-6.90%	-3.81%	7.49%	-11.93%	-1.85%	-	-
Horiz. %	33.90%	83.20%	89.37%	92.91%	86.44%	98.15%	100.00%	-
NAPS	1.3038	1.3219	1.3393	1.3771	1.1836	1.1725	1.1326	2.37%
YoY %	-1.37%	-1.30%	-2.74%	16.35%	0.95%	3.52%	-	-
Horiz. %	115.12%	116.71%	118.25%	121.59%	104.50%	103.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	15.32	15.49	17.50	13.18	10.30	10.43	10.13	7.13%
YoY %	-1.10%	-11.49%	32.78%	27.96%	-1.25%	2.96%	-	-
Horiz. %	151.23%	152.91%	172.75%	130.11%	101.68%	102.96%	100.00%	-
EPS	-1.48	5.36	2.02	37.10	6.72	10.55	19.11	-
YoY %	-127.61%	165.35%	-94.56%	452.08%	-36.30%	-44.79%	-	-
Horiz. %	-7.74%	28.05%	10.57%	194.14%	35.16%	55.21%	100.00%	-
DPS	2.20	5.40	5.80	6.03	5.61	6.37	6.49	-16.48%
YoY %	-59.26%	-6.90%	-3.81%	7.49%	-11.93%	-1.85%	-	-
Horiz. %	33.90%	83.20%	89.37%	92.91%	86.44%	98.15%	100.00%	-
NAPS	1.304	1.3221	1.3395	1.3773	1.1837	1.1726	1.1327	2.37%
YoY %	-1.37%	-1.30%	-2.74%	16.36%	0.95%	3.52%	-	-
Horiz. %	115.12%	116.72%	118.26%	121.59%	104.50%	103.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.655	0.68	0.84	0.86	0.96	0.905	0.87	-
P/RPS	4.28	4.39	4.80	6.53	9.32	8.68	8.59	-10.95%
YoY %	-2.51%	-8.54%	-26.49%	-29.94%	7.37%	1.05%	-	-
Horiz. %	49.83%	51.11%	55.88%	76.02%	108.50%	101.05%	100.00%	-
P/EPS	-44.17	12.68	41.55	2.32	14.28	8.58	4.55	-
YoY %	-448.34%	-69.48%	1,690.95%	-83.75%	66.43%	88.57%	-	-
Horiz. %	-970.77%	278.68%	913.19%	50.99%	313.85%	188.57%	100.00%	-
EY	-2.26	7.89	2.41	43.14	7.00	11.66	21.97	-
YoY %	-128.64%	227.39%	-94.41%	516.29%	-39.97%	-46.93%	-	-
Horiz. %	-10.29%	35.91%	10.97%	196.36%	31.86%	53.07%	100.00%	-
DY	3.36	7.94	6.90	7.01	5.84	7.04	7.46	-12.43%
YoY %	-57.68%	15.07%	-1.57%	20.03%	-17.05%	-5.63%	-	-
Horiz. %	45.04%	106.43%	92.49%	93.97%	78.28%	94.37%	100.00%	-
P/NAPS	0.50	0.51	0.63	0.62	0.81	0.77	0.77	-6.93%
YoY %	-1.96%	-19.05%	1.61%	-23.46%	5.19%	0.00%	-	-
Horiz. %	64.94%	66.23%	81.82%	80.52%	105.19%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	21/08/20	30/08/19	30/08/18	29/08/17	24/08/16	28/08/15	-
Price	0.65	0.645	0.82	0.855	0.94	0.95	0.825	-
P/RPS	4.24	4.16	4.69	6.49	9.12	9.11	8.14	-10.29%
YoY %	1.92%	-11.30%	-27.73%	-28.84%	0.11%	11.92%	-	-
Horiz. %	52.09%	51.11%	57.62%	79.73%	112.04%	111.92%	100.00%	-
P/EPS	-43.83	12.03	40.56	2.30	13.98	9.01	4.32	-
YoY %	-464.34%	-70.34%	1,663.48%	-83.55%	55.16%	108.56%	-	-
Horiz. %	-1,014.58%	278.47%	938.89%	53.24%	323.61%	208.56%	100.00%	-
EY	-2.28	8.32	2.47	43.39	7.15	11.10	23.16	-
YoY %	-127.40%	236.84%	-94.31%	506.85%	-35.59%	-52.07%	-	-
Horiz. %	-9.84%	35.92%	10.66%	187.35%	30.87%	47.93%	100.00%	-
DY	3.38	8.37	7.07	7.05	5.97	6.71	7.87	-13.12%
YoY %	-59.62%	18.39%	0.28%	18.09%	-11.03%	-14.74%	-	-
Horiz. %	42.95%	106.35%	89.83%	89.58%	75.86%	85.26%	100.00%	-
P/NAPS	0.50	0.49	0.61	0.62	0.79	0.81	0.73	-6.10%
YoY %	2.04%	-19.67%	-1.61%	-21.52%	-2.47%	10.96%	-	-
Horiz. %	68.49%	67.12%	83.56%	84.93%	108.22%	110.96%	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