[ARREIT] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
11-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.89%
YoY- 34.08%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 64,269 66,915 65,306 59,511 46,519 45,561 19,272 22.20%
PBT 24,234 43,386 73,672 41,401 30,878 67,067 10,647 14.67%
Tax 0 0 0 0 0 0 0 -
NP 24,234 43,386 73,672 41,401 30,878 67,067 10,647 14.67%
-
NP to SH 24,234 43,386 73,672 41,401 30,878 67,067 10,647 14.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 40,035 23,529 -8,366 18,110 15,641 -21,506 8,625 29.12%
-
Net Worth 577,633 617,587 601,651 568,175 440,996 439,916 182,498 21.14%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 41,640 42,704 41,386 39,317 30,936 30,284 10,342 26.10%
Div Payout % 171.83% 98.43% 56.18% 94.97% 100.19% 45.16% 97.14% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 577,633 617,587 601,651 568,175 440,996 439,916 182,498 21.14%
NOSH 573,219 573,219 573,219 573,219 432,433 431,375 194,478 19.72%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 37.71% 64.84% 112.81% 69.57% 66.38% 147.20% 55.25% -
ROE 4.20% 7.03% 12.24% 7.29% 7.00% 15.25% 5.83% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.21 11.67 11.39 10.38 10.76 10.56 9.91 2.07%
EPS 4.23 7.57 12.85 7.22 7.14 15.55 5.47 -4.19%
DPS 7.26 7.45 7.22 6.86 7.16 7.01 5.32 5.31%
NAPS 1.0077 1.0774 1.0496 0.9912 1.0198 1.0198 0.9384 1.19%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.21 11.67 11.39 10.38 8.12 7.95 3.36 22.21%
EPS 4.23 7.57 12.85 7.22 5.39 11.70 1.86 14.66%
DPS 7.26 7.45 7.22 6.86 5.40 5.28 1.80 26.13%
NAPS 1.0077 1.0774 1.0496 0.9912 0.7693 0.7674 0.3184 21.14%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.00 0.92 0.90 0.94 0.86 0.73 0.99 -
P/RPS 8.92 7.88 7.90 9.05 7.99 6.91 9.99 -1.86%
P/EPS 23.65 12.16 7.00 13.01 12.04 4.70 18.08 4.57%
EY 4.23 8.23 14.28 7.68 8.30 21.30 5.53 -4.36%
DY 7.26 8.10 8.02 7.30 8.33 9.60 5.37 5.14%
P/NAPS 0.99 0.85 0.86 0.95 0.84 0.72 1.05 -0.97%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 18/02/14 21/02/13 15/02/12 11/02/11 10/02/10 26/02/09 05/02/08 -
Price 0.98 0.93 0.92 0.94 0.83 0.80 0.94 -
P/RPS 8.74 7.97 8.08 9.05 7.72 7.57 9.49 -1.36%
P/EPS 23.18 12.29 7.16 13.01 11.62 5.15 17.17 5.12%
EY 4.31 8.14 13.97 7.68 8.60 19.43 5.82 -4.87%
DY 7.41 8.01 7.85 7.30 8.63 8.76 5.66 4.58%
P/NAPS 0.97 0.86 0.88 0.95 0.81 0.78 1.00 -0.50%

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