[ARREIT] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
10-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 194.55%
YoY- -76.08%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 77,854 86,253 85,959 95,878 97,833 60,417 57,385 5.21%
PBT 15,232 31,579 -12,328 40,253 154,258 74,253 40,541 -15.04%
Tax -2,931 -160 0 -4,760 -5,864 0 0 -
NP 12,301 31,419 -12,328 35,493 148,394 74,253 40,541 -18.01%
-
NP to SH 12,301 31,419 -12,328 35,493 148,394 74,253 40,541 -18.01%
-
Tax Rate 19.24% 0.51% - 11.83% 3.80% 0.00% 0.00% -
Total Cost 65,553 54,834 98,287 60,385 -50,561 -13,836 16,844 25.40%
-
Net Worth 735,784 745,587 768,114 766,853 766,910 720,594 669,750 1.57%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 25,221 35,539 34,909 31,584 33,762 -
Div Payout % - - 0.00% 100.13% 23.52% 42.54% 83.28% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 735,784 745,587 768,114 766,853 766,910 720,594 669,750 1.57%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 15.80% 36.43% -14.34% 37.02% 151.68% 122.90% 70.65% -
ROE 1.67% 4.21% -1.60% 4.63% 19.35% 10.30% 6.05% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 13.58 15.05 15.00 16.73 17.07 10.54 10.01 5.21%
EPS 2.15 5.48 -2.15 6.19 25.89 12.95 7.07 -17.98%
DPS 0.00 0.00 4.40 6.20 6.09 5.51 5.89 -
NAPS 1.2836 1.3007 1.34 1.3378 1.3379 1.2571 1.1684 1.57%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 13.58 15.05 15.00 16.73 17.07 10.54 10.01 5.21%
EPS 2.15 5.48 -2.15 6.19 25.89 12.95 7.07 -17.98%
DPS 0.00 0.00 4.40 6.20 6.09 5.51 5.89 -
NAPS 1.2836 1.3007 1.34 1.3378 1.3379 1.2571 1.1684 1.57%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.585 0.66 0.66 0.74 0.82 0.91 0.92 -
P/RPS 4.31 4.39 4.40 4.42 4.80 8.63 9.19 -11.85%
P/EPS 27.26 12.04 -30.69 11.95 3.17 7.03 13.01 13.11%
EY 3.67 8.30 -3.26 8.37 31.57 14.23 7.69 -11.59%
DY 0.00 0.00 6.67 8.38 7.43 6.05 6.40 -
P/NAPS 0.46 0.51 0.49 0.55 0.61 0.72 0.79 -8.61%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 18/02/22 25/02/21 10/02/20 14/02/19 15/02/18 20/02/17 -
Price 0.61 0.67 0.67 0.725 0.84 0.89 0.95 -
P/RPS 4.49 4.45 4.47 4.33 4.92 8.44 9.49 -11.72%
P/EPS 28.43 12.22 -31.15 11.71 3.24 6.87 13.43 13.30%
EY 3.52 8.18 -3.21 8.54 30.82 14.55 7.44 -11.72%
DY 0.00 0.00 6.57 8.55 7.25 6.19 6.20 -
P/NAPS 0.48 0.52 0.50 0.54 0.63 0.71 0.81 -8.34%

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