[ARREIT] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -9.21%

YoY- 298.53%

Quarter Report

Financial Report 30.09.2015.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	84,996	59,620	58,674	59,982	55,271	67,100	66,478	4.17%
YoY %	42.56%	1.61%	-2.18%	8.52%	-17.63%	0.94%	-	-
Horiz. %	127.86%	89.68%	88.26%	90.23%	83.14%	100.94%	100.00%	-
PBT	212,889	38,389	60,428	99,457	24,956	46,011	72,162	19.74%
YoY %	454.56%	-36.47%	-39.24%	298.53%	-45.76%	-36.24%	-	-
Horiz. %	295.02%	53.20%	83.74%	137.82%	34.58%	63.76%	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	212,889	38,389	60,428	99,457	24,956	46,011	72,162	19.74%
YoY %	454.56%	-36.47%	-39.24%	298.53%	-45.76%	-36.24%	-	-
Horiz. %	295.02%	53.20%	83.74%	137.82%	34.58%	63.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	212,889	38,389	60,428	99,457	24,956	46,011	72,162	19.74%
YoY %	454.56%	-36.47%	-39.24%	298.53%	-45.76%	-36.24%	-	-
Horiz. %	295.02%	53.20%	83.74%	137.82%	34.58%	63.76%	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	-127,893	21,231	-1,754	-39,475	30,315	21,089	-5,684	67.98%
YoY %	-702.39%	1,310.43%	95.56%	-230.22%	43.75%	471.02%	-	-
Horiz. %	2,250.05%	-373.52%	30.86%	694.49%	-533.34%	-371.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	790,298	678,864	664,017	647,623	577,289	606,840	601,307	4.65%
YoY %	16.41%	2.24%	2.53%	12.18%	-4.87%	0.92%	-	-
Horiz. %	131.43%	112.90%	110.43%	107.70%	96.01%	100.92%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	34,278	32,042	35,998	36,112	36,915	43,417	41,730	-3.22%
YoY %	6.98%	-10.99%	-0.32%	-2.18%	-14.98%	4.04%	-	-
Horiz. %	82.14%	76.78%	86.26%	86.54%	88.46%	104.04%	100.00%	-
Div Payout %	16.10%	83.47%	59.57%	36.31%	147.92%	94.36%	57.83%	-
YoY %	-80.71%	40.12%	64.06%	-75.45%	56.76%	63.17%	-	-
Horiz. %	27.84%	144.34%	103.01%	62.79%	255.78%	163.17%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	790,298	678,864	664,017	647,623	577,289	606,840	601,307	4.65%
YoY %	16.41%	2.24%	2.53%	12.18%	-4.87%	0.92%	-	-
Horiz. %	131.43%	112.90%	110.43%	107.70%	96.01%	100.92%	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%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	250.47%	64.39%	102.99%	165.81%	45.15%	68.57%	108.55%	-
YoY %	288.99%	-37.48%	-37.89%	267.24%	-34.15%	-36.83%	-	-
Horiz. %	230.74%	59.32%	94.88%	152.75%	41.59%	63.17%	100.00%	-
ROE	26.94%	5.65%	9.10%	15.36%	4.32%	7.58%	12.00%	-
YoY %	376.81%	-37.91%	-40.76%	255.56%	-43.01%	-36.83%	-	-
Horiz. %	224.50%	47.08%	75.83%	128.00%	36.00%	63.17%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	14.83	10.40	10.24	10.46	9.64	11.71	11.60	4.17%
YoY %	42.60%	1.56%	-2.10%	8.51%	-17.68%	0.95%	-	-
Horiz. %	127.84%	89.66%	88.28%	90.17%	83.10%	100.95%	100.00%	-
EPS	37.14	6.70	10.54	17.35	4.35	8.03	12.59	19.74%
YoY %	454.33%	-36.43%	-39.25%	298.85%	-45.83%	-36.22%	-	-
Horiz. %	295.00%	53.22%	83.72%	137.81%	34.55%	63.78%	100.00%	-
DPS	5.98	5.59	6.28	6.30	6.44	7.57	7.28	-3.22%
YoY %	6.98%	-10.99%	-0.32%	-2.17%	-14.93%	3.98%	-	-
Horiz. %	82.14%	76.79%	86.26%	86.54%	88.46%	103.98%	100.00%	-
NAPS	1.3787	1.1843	1.1584	1.1298	1.0071	1.0587	1.049	4.65%
YoY %	16.41%	2.24%	2.53%	12.18%	-4.87%	0.92%	-	-
Horiz. %	131.43%	112.90%	110.43%	107.70%	96.01%	100.92%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	14.83	10.40	10.24	10.47	9.64	11.71	11.60	4.17%
YoY %	42.60%	1.56%	-2.20%	8.61%	-17.68%	0.95%	-	-
Horiz. %	127.84%	89.66%	88.28%	90.26%	83.10%	100.95%	100.00%	-
EPS	37.14	6.70	10.54	17.35	4.35	8.03	12.59	19.74%
YoY %	454.33%	-36.43%	-39.25%	298.85%	-45.83%	-36.22%	-	-
Horiz. %	295.00%	53.22%	83.72%	137.81%	34.55%	63.78%	100.00%	-
DPS	5.98	5.59	6.28	6.30	6.44	7.58	7.28	-3.22%
YoY %	6.98%	-10.99%	-0.32%	-2.17%	-15.04%	4.12%	-	-
Horiz. %	82.14%	76.79%	86.26%	86.54%	88.46%	104.12%	100.00%	-
NAPS	1.3789	1.1844	1.1585	1.1299	1.0072	1.0588	1.0491	4.65%
YoY %	16.42%	2.24%	2.53%	12.18%	-4.87%	0.92%	-	-
Horiz. %	131.44%	112.90%	110.43%	107.70%	96.01%	100.92%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.845	0.945	0.935	0.845	0.90	1.03	0.94	-
P/RPS	5.70	9.09	9.13	8.08	9.33	8.80	8.11	-5.70%
YoY %	-37.29%	-0.44%	13.00%	-13.40%	6.02%	8.51%	-	-
Horiz. %	70.28%	112.08%	112.58%	99.63%	115.04%	108.51%	100.00%	-
P/EPS	2.28	14.11	8.87	4.87	20.67	12.83	7.47	-17.93%
YoY %	-83.84%	59.08%	82.14%	-76.44%	61.11%	71.75%	-	-
Horiz. %	30.52%	188.89%	118.74%	65.19%	276.71%	171.75%	100.00%	-
EY	43.95	7.09	11.27	20.53	4.84	7.79	13.39	21.89%
YoY %	519.89%	-37.09%	-45.10%	324.17%	-37.87%	-41.82%	-	-
Horiz. %	328.23%	52.95%	84.17%	153.32%	36.15%	58.18%	100.00%	-
DY	7.08	5.92	6.72	7.46	7.16	7.35	7.74	-1.47%
YoY %	19.59%	-11.90%	-9.92%	4.19%	-2.59%	-5.04%	-	-
Horiz. %	91.47%	76.49%	86.82%	96.38%	92.51%	94.96%	100.00%	-
P/NAPS	0.61	0.80	0.81	0.75	0.89	0.97	0.90	-6.27%
YoY %	-23.75%	-1.23%	8.00%	-15.73%	-8.25%	7.78%	-	-
Horiz. %	67.78%	88.89%	90.00%	83.33%	98.89%	107.78%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	24/11/17	25/11/16	26/11/15	25/11/14	20/11/13	22/11/12	-
Price	0.835	0.925	0.925	0.875	0.865	1.01	0.93	-
P/RPS	5.63	8.89	9.04	8.36	8.97	8.63	8.02	-5.72%
YoY %	-36.67%	-1.66%	8.13%	-6.80%	3.94%	7.61%	-	-
Horiz. %	70.20%	110.85%	112.72%	104.24%	111.85%	107.61%	100.00%	-
P/EPS	2.25	13.81	8.77	5.04	19.87	12.58	7.39	-17.97%
YoY %	-83.71%	57.47%	74.01%	-74.64%	57.95%	70.23%	-	-
Horiz. %	30.45%	186.87%	118.67%	68.20%	268.88%	170.23%	100.00%	-
EY	44.48	7.24	11.40	19.83	5.03	7.95	13.54	21.91%
YoY %	514.36%	-36.49%	-42.51%	294.23%	-36.73%	-41.29%	-	-
Horiz. %	328.51%	53.47%	84.19%	146.45%	37.15%	58.71%	100.00%	-
DY	7.16	6.04	6.79	7.20	7.45	7.50	7.83	-1.47%
YoY %	18.54%	-11.05%	-5.69%	-3.36%	-0.67%	-4.21%	-	-
Horiz. %	91.44%	77.14%	86.72%	91.95%	95.15%	95.79%	100.00%	-
P/NAPS	0.61	0.78	0.80	0.77	0.86	0.95	0.89	-6.09%
YoY %	-21.79%	-2.50%	3.90%	-10.47%	-9.47%	6.74%	-	-
Horiz. %	68.54%	87.64%	89.89%	86.52%	96.63%	106.74%	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