[ARREIT] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -39.99%
YoY- -44.35%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 97,833 60,417 57,385 61,607 55,232 64,269 66,915 6.53%
PBT 154,258 74,253 40,541 59,684 107,251 24,234 43,386 23.53%
Tax -5,864 0 0 0 0 0 0 -
NP 148,394 74,253 40,541 59,684 107,251 24,234 43,386 22.73%
-
NP to SH 148,394 74,253 40,541 59,684 107,251 24,234 43,386 22.73%
-
Tax Rate 3.80% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -50,561 -13,836 16,844 1,923 -52,019 40,035 23,529 -
-
Net Worth 766,910 720,594 669,750 662,642 647,738 577,633 617,587 3.67%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 34,909 31,584 33,762 36,170 37,259 41,640 42,704 -3.30%
Div Payout % 23.52% 42.54% 83.28% 60.60% 34.74% 171.83% 98.43% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 766,910 720,594 669,750 662,642 647,738 577,633 617,587 3.67%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 151.68% 122.90% 70.65% 96.88% 194.18% 37.71% 64.84% -
ROE 19.35% 10.30% 6.05% 9.01% 16.56% 4.20% 7.03% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.07 10.54 10.01 10.75 9.64 11.21 11.67 6.54%
EPS 25.89 12.95 7.07 10.41 18.71 4.23 7.57 22.73%
DPS 6.09 5.51 5.89 6.31 6.50 7.26 7.45 -3.30%
NAPS 1.3379 1.2571 1.1684 1.156 1.13 1.0077 1.0774 3.67%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.07 10.54 10.01 10.75 9.64 11.21 11.67 6.54%
EPS 25.89 12.96 7.07 10.41 18.71 4.23 7.57 22.73%
DPS 6.09 5.51 5.89 6.31 6.50 7.27 7.45 -3.30%
NAPS 1.3381 1.2573 1.1685 1.1561 1.1301 1.0078 1.0775 3.67%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.82 0.91 0.92 0.865 0.83 1.00 0.92 -
P/RPS 4.80 8.63 9.19 8.05 8.61 8.92 7.88 -7.92%
P/EPS 3.17 7.03 13.01 8.31 4.44 23.65 12.16 -20.06%
EY 31.57 14.23 7.69 12.04 22.54 4.23 8.23 25.10%
DY 7.43 6.05 6.40 7.29 7.83 7.26 8.10 -1.42%
P/NAPS 0.61 0.72 0.79 0.75 0.73 0.99 0.85 -5.37%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 14/02/19 15/02/18 20/02/17 19/02/16 16/02/15 18/02/14 21/02/13 -
Price 0.84 0.89 0.95 0.88 0.895 0.98 0.93 -
P/RPS 4.92 8.44 9.49 8.19 9.29 8.74 7.97 -7.72%
P/EPS 3.24 6.87 13.43 8.45 4.78 23.18 12.29 -19.91%
EY 30.82 14.55 7.44 11.83 20.91 4.31 8.14 24.83%
DY 7.25 6.19 6.20 7.17 7.26 7.41 8.01 -1.64%
P/NAPS 0.63 0.71 0.81 0.76 0.79 0.97 0.86 -5.05%

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