[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
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 84,996 59,620 58,674 59,982 55,271 67,100 66,478 4.17%
PBT 212,889 38,389 60,428 99,457 24,956 46,011 72,162 19.74%
Tax 0 0 0 0 0 0 0 -
NP 212,889 38,389 60,428 99,457 24,956 46,011 72,162 19.74%
-
NP to SH 212,889 38,389 60,428 99,457 24,956 46,011 72,162 19.74%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -127,893 21,231 -1,754 -39,475 30,315 21,089 -5,684 67.98%
-
Net Worth 790,298 678,864 664,017 647,623 577,289 606,840 601,307 4.65%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 34,278 32,042 35,998 36,112 36,915 43,417 41,730 -3.22%
Div Payout % 16.10% 83.47% 59.57% 36.31% 147.92% 94.36% 57.83% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 790,298 678,864 664,017 647,623 577,289 606,840 601,307 4.65%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 250.47% 64.39% 102.99% 165.81% 45.15% 68.57% 108.55% -
ROE 26.94% 5.65% 9.10% 15.36% 4.32% 7.58% 12.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.83 10.40 10.24 10.46 9.64 11.71 11.60 4.17%
EPS 37.14 6.70 10.54 17.35 4.35 8.03 12.59 19.74%
DPS 5.98 5.59 6.28 6.30 6.44 7.57 7.28 -3.22%
NAPS 1.3787 1.1843 1.1584 1.1298 1.0071 1.0587 1.049 4.65%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.83 10.40 10.24 10.46 9.64 11.71 11.60 4.17%
EPS 37.14 6.70 10.54 17.35 4.35 8.03 12.59 19.74%
DPS 5.98 5.59 6.28 6.30 6.44 7.57 7.28 -3.22%
NAPS 1.3787 1.1843 1.1584 1.1298 1.0071 1.0587 1.049 4.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
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%
P/EPS 2.28 14.11 8.87 4.87 20.67 12.83 7.47 -17.93%
EY 43.95 7.09 11.27 20.53 4.84 7.79 13.39 21.89%
DY 7.08 5.92 6.72 7.46 7.16 7.35 7.74 -1.47%
P/NAPS 0.61 0.80 0.81 0.75 0.89 0.97 0.90 -6.27%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
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%
P/EPS 2.25 13.81 8.77 5.04 19.87 12.58 7.39 -17.97%
EY 44.48 7.24 11.40 19.83 5.03 7.95 13.54 21.91%
DY 7.16 6.04 6.79 7.20 7.45 7.50 7.83 -1.47%
P/NAPS 0.61 0.78 0.80 0.77 0.86 0.95 0.89 -6.09%

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