Highlights

[ARREIT] YoY Quarter Result on 2018-09-30 [#3]

Stock [ARREIT]: AMANAHRAYA REAL ESTATE INVESTMENT TRUST
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -89.09%    YoY -     2.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 24,424 14,976 14,411 15,501 13,585 16,807 16,786 6.45%
  YoY % 63.09% 3.92% -7.03% 14.10% -19.17% 0.13% -
  Horiz. % 145.50% 89.22% 85.85% 92.34% 80.93% 100.13% 100.00%
PBT 8,672 8,442 8,595 8,639 18,726 10,948 10,793 -3.58%
  YoY % 2.72% -1.78% -0.51% -53.87% 71.04% 1.44% -
  Horiz. % 80.35% 78.22% 79.63% 80.04% 173.50% 101.44% 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 8,672 8,442 8,595 8,639 18,726 10,948 10,793 -3.58%
  YoY % 2.72% -1.78% -0.51% -53.87% 71.04% 1.44% -
  Horiz. % 80.35% 78.22% 79.63% 80.04% 173.50% 101.44% 100.00%
NP to SH 8,672 8,442 8,595 8,639 18,726 10,948 10,793 -3.58%
  YoY % 2.72% -1.78% -0.51% -53.87% 71.04% 1.44% -
  Horiz. % 80.35% 78.22% 79.63% 80.04% 173.50% 101.44% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 15,752 6,534 5,816 6,862 -5,141 5,859 5,993 17.47%
  YoY % 141.08% 12.35% -15.24% 233.48% -187.75% -2.24% -
  Horiz. % 262.84% 109.03% 97.05% 114.50% -85.78% 97.76% 100.00%
Net Worth 790,298 678,864 664,017 647,623 577,289 606,867 601,307 4.66%
  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%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,738 8,025 8,139 8,655 9,744 10,375 10,260 -4.59%
  YoY % -3.57% -1.41% -5.96% -11.18% -6.08% 1.12% -
  Horiz. % 75.42% 78.21% 79.33% 84.36% 94.97% 101.12% 100.00%
Div Payout % 89.24 % 95.06 % 94.70 % 100.19 % 52.04 % 94.77 % 95.07 % -1.05%
  YoY % -6.12% 0.38% -5.48% 92.52% -45.09% -0.32% -
  Horiz. % 93.87% 99.99% 99.61% 105.39% 54.74% 99.68% 100.00%
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 790,298 678,864 664,017 647,623 577,289 606,867 601,307 4.66%
  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 -
  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%
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 35.51 % 56.37 % 59.64 % 55.73 % 137.84 % 65.14 % 64.30 % -9.42%
  YoY % -37.01% -5.48% 7.02% -59.57% 111.61% 1.31% -
  Horiz. % 55.23% 87.67% 92.75% 86.67% 214.37% 101.31% 100.00%
ROE 1.10 % 1.24 % 1.29 % 1.33 % 3.24 % 1.80 % 1.79 % -7.79%
  YoY % -11.29% -3.88% -3.01% -58.95% 80.00% 0.56% -
  Horiz. % 61.45% 69.27% 72.07% 74.30% 181.01% 100.56% 100.00%
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 4.26 2.61 2.51 2.70 2.37 2.93 2.93 6.43%
  YoY % 63.22% 3.98% -7.04% 13.92% -19.11% 0.00% -
  Horiz. % 145.39% 89.08% 85.67% 92.15% 80.89% 100.00% 100.00%
EPS 1.51 1.47 1.50 1.51 3.27 1.91 1.88 -3.59%
  YoY % 2.72% -2.00% -0.66% -53.82% 71.20% 1.60% -
  Horiz. % 80.32% 78.19% 79.79% 80.32% 173.94% 101.60% 100.00%
DPS 1.35 1.40 1.42 1.51 1.70 1.81 1.79 -4.59%
  YoY % -3.57% -1.41% -5.96% -11.18% -6.08% 1.12% -
  Horiz. % 75.42% 78.21% 79.33% 84.36% 94.97% 101.12% 100.00%
NAPS 1.3787 1.1843 1.1584 1.1298 1.0071 1.0587 1.0490 4.66%
  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%
Adjusted Per Share Value based on latest NOSH - 573,840
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.26 2.61 2.51 2.70 2.37 2.93 2.93 6.43%
  YoY % 63.22% 3.98% -7.04% 13.92% -19.11% 0.00% -
  Horiz. % 145.39% 89.08% 85.67% 92.15% 80.89% 100.00% 100.00%
EPS 1.51 1.47 1.50 1.51 3.27 1.91 1.88 -3.59%
  YoY % 2.72% -2.00% -0.66% -53.82% 71.20% 1.60% -
  Horiz. % 80.32% 78.19% 79.79% 80.32% 173.94% 101.60% 100.00%
DPS 1.35 1.40 1.42 1.51 1.70 1.81 1.79 -4.59%
  YoY % -3.57% -1.41% -5.96% -11.18% -6.08% 1.12% -
  Horiz. % 75.42% 78.21% 79.33% 84.36% 94.97% 101.12% 100.00%
NAPS 1.3787 1.1843 1.1584 1.1298 1.0071 1.0587 1.0490 4.66%
  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%
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 0.8450 0.9450 0.9350 0.8450 0.9000 1.0300 0.9400 -
P/RPS 19.83 36.17 37.19 31.25 37.98 35.13 32.10 -7.71%
  YoY % -45.18% -2.74% 19.01% -17.72% 8.11% 9.44% -
  Horiz. % 61.78% 112.68% 115.86% 97.35% 118.32% 109.44% 100.00%
P/EPS 55.85 64.17 62.36 56.07 27.55 53.93 49.92 1.89%
  YoY % -12.97% 2.90% 11.22% 103.52% -48.92% 8.03% -
  Horiz. % 111.88% 128.55% 124.92% 112.32% 55.19% 108.03% 100.00%
EY 1.79 1.56 1.60 1.78 3.63 1.85 2.00 -1.83%
  YoY % 14.74% -2.50% -10.11% -50.96% 96.22% -7.50% -
  Horiz. % 89.50% 78.00% 80.00% 89.00% 181.50% 92.50% 100.00%
DY 1.60 1.48 1.52 1.79 1.89 1.76 1.90 -2.82%
  YoY % 8.11% -2.63% -15.08% -5.29% 7.39% -7.37% -
  Horiz. % 84.21% 77.89% 80.00% 94.21% 99.47% 92.63% 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%
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 0.8350 0.9250 0.9250 0.8750 0.8650 1.0100 0.9300 -
P/RPS 19.60 35.41 36.79 32.36 36.50 34.45 31.76 -7.73%
  YoY % -44.65% -3.75% 13.69% -11.34% 5.95% 8.47% -
  Horiz. % 61.71% 111.49% 115.84% 101.89% 114.92% 108.47% 100.00%
P/EPS 55.19 62.81 61.69 58.06 26.48 52.88 49.39 1.87%
  YoY % -12.13% 1.82% 6.25% 119.26% -49.92% 7.07% -
  Horiz. % 111.74% 127.17% 124.90% 117.55% 53.61% 107.07% 100.00%
EY 1.81 1.59 1.62 1.72 3.78 1.89 2.02 -1.81%
  YoY % 13.84% -1.85% -5.81% -54.50% 100.00% -6.44% -
  Horiz. % 89.60% 78.71% 80.20% 85.15% 187.13% 93.56% 100.00%
DY 1.62 1.51 1.54 1.73 1.97 1.79 1.92 -2.79%
  YoY % 7.28% -1.95% -10.98% -12.18% 10.06% -6.77% -
  Horiz. % 84.38% 78.65% 80.21% 90.10% 102.60% 93.23% 100.00%
P/NAPS 0.61 0.78 0.80 0.77 0.86 0.95 0.89 -6.10%
  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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers