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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 24,050 24,424 14,976 14,411 15,501 13,585 16,807 6.15%
  YoY % -1.53% 63.09% 3.92% -7.03% 14.10% -19.17% -
  Horiz. % 143.10% 145.32% 89.11% 85.74% 92.23% 80.83% 100.00%
PBT 9,134 8,672 8,442 8,595 8,639 18,726 10,948 -2.97%
  YoY % 5.33% 2.72% -1.78% -0.51% -53.87% 71.04% -
  Horiz. % 83.43% 79.21% 77.11% 78.51% 78.91% 171.04% 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 9,134 8,672 8,442 8,595 8,639 18,726 10,948 -2.97%
  YoY % 5.33% 2.72% -1.78% -0.51% -53.87% 71.04% -
  Horiz. % 83.43% 79.21% 77.11% 78.51% 78.91% 171.04% 100.00%
NP to SH 9,134 8,672 8,442 8,595 8,639 18,726 10,948 -2.97%
  YoY % 5.33% 2.72% -1.78% -0.51% -53.87% 71.04% -
  Horiz. % 83.43% 79.21% 77.11% 78.51% 78.91% 171.04% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,916 15,752 6,534 5,816 6,862 -5,141 5,859 16.84%
  YoY % -5.31% 141.08% 12.35% -15.24% 233.48% -187.75% -
  Horiz. % 254.58% 268.85% 111.52% 99.27% 117.12% -87.75% 100.00%
Net Worth 768,229 790,298 678,864 664,017 647,623 577,289 606,867 4.01%
  YoY % -2.79% 16.41% 2.24% 2.53% 12.18% -4.87% -
  Horiz. % 126.59% 130.23% 111.86% 109.42% 106.72% 95.13% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 8,598 7,738 8,025 8,139 8,655 9,744 10,375 -3.08%
  YoY % 11.11% -3.57% -1.41% -5.96% -11.18% -6.08% -
  Horiz. % 82.87% 74.59% 77.35% 78.45% 83.43% 93.92% 100.00%
Div Payout % 94.14 % 89.24 % 95.06 % 94.70 % 100.19 % 52.04 % 94.77 % -0.11%
  YoY % 5.49% -6.12% 0.38% -5.48% 92.52% -45.09% -
  Horiz. % 99.34% 94.16% 100.31% 99.93% 105.72% 54.91% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 768,229 790,298 678,864 664,017 647,623 577,289 606,867 4.01%
  YoY % -2.79% 16.41% 2.24% 2.53% 12.18% -4.87% -
  Horiz. % 126.59% 130.23% 111.86% 109.42% 106.72% 95.13% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 37.98 % 35.51 % 56.37 % 59.64 % 55.73 % 137.84 % 65.14 % -8.60%
  YoY % 6.96% -37.01% -5.48% 7.02% -59.57% 111.61% -
  Horiz. % 58.31% 54.51% 86.54% 91.56% 85.55% 211.61% 100.00%
ROE 1.19 % 1.10 % 1.24 % 1.29 % 1.33 % 3.24 % 1.80 % -6.66%
  YoY % 8.18% -11.29% -3.88% -3.01% -58.95% 80.00% -
  Horiz. % 66.11% 61.11% 68.89% 71.67% 73.89% 180.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.20 4.26 2.61 2.51 2.70 2.37 2.93 6.18%
  YoY % -1.41% 63.22% 3.98% -7.04% 13.92% -19.11% -
  Horiz. % 143.34% 145.39% 89.08% 85.67% 92.15% 80.89% 100.00%
EPS 1.59 1.51 1.47 1.50 1.51 3.27 1.91 -3.01%
  YoY % 5.30% 2.72% -2.00% -0.66% -53.82% 71.20% -
  Horiz. % 83.25% 79.06% 76.96% 78.53% 79.06% 171.20% 100.00%
DPS 1.50 1.35 1.40 1.42 1.51 1.70 1.81 -3.08%
  YoY % 11.11% -3.57% -1.41% -5.96% -11.18% -6.08% -
  Horiz. % 82.87% 74.59% 77.35% 78.45% 83.43% 93.92% 100.00%
NAPS 1.3402 1.3787 1.1843 1.1584 1.1298 1.0071 1.0587 4.01%
  YoY % -2.79% 16.41% 2.24% 2.53% 12.18% -4.87% -
  Horiz. % 126.59% 130.23% 111.86% 109.42% 106.72% 95.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.20 4.26 2.61 2.51 2.70 2.37 2.93 6.18%
  YoY % -1.41% 63.22% 3.98% -7.04% 13.92% -19.11% -
  Horiz. % 143.34% 145.39% 89.08% 85.67% 92.15% 80.89% 100.00%
EPS 1.59 1.51 1.47 1.50 1.51 3.27 1.91 -3.01%
  YoY % 5.30% 2.72% -2.00% -0.66% -53.82% 71.20% -
  Horiz. % 83.25% 79.06% 76.96% 78.53% 79.06% 171.20% 100.00%
DPS 1.50 1.35 1.40 1.42 1.51 1.70 1.81 -3.08%
  YoY % 11.11% -3.57% -1.41% -5.96% -11.18% -6.08% -
  Horiz. % 82.87% 74.59% 77.35% 78.45% 83.43% 93.92% 100.00%
NAPS 1.3402 1.3787 1.1843 1.1584 1.1298 1.0071 1.0587 4.01%
  YoY % -2.79% 16.41% 2.24% 2.53% 12.18% -4.87% -
  Horiz. % 126.59% 130.23% 111.86% 109.42% 106.72% 95.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7650 0.8450 0.9450 0.9350 0.8450 0.9000 1.0300 -
P/RPS 18.23 19.83 36.17 37.19 31.25 37.98 35.13 -10.35%
  YoY % -8.07% -45.18% -2.74% 19.01% -17.72% 8.11% -
  Horiz. % 51.89% 56.45% 102.96% 105.86% 88.96% 108.11% 100.00%
P/EPS 48.01 55.85 64.17 62.36 56.07 27.55 53.93 -1.92%
  YoY % -14.04% -12.97% 2.90% 11.22% 103.52% -48.92% -
  Horiz. % 89.02% 103.56% 118.99% 115.63% 103.97% 51.08% 100.00%
EY 2.08 1.79 1.56 1.60 1.78 3.63 1.85 1.97%
  YoY % 16.20% 14.74% -2.50% -10.11% -50.96% 96.22% -
  Horiz. % 112.43% 96.76% 84.32% 86.49% 96.22% 196.22% 100.00%
DY 1.96 1.60 1.48 1.52 1.79 1.89 1.76 1.81%
  YoY % 22.50% 8.11% -2.63% -15.08% -5.29% 7.39% -
  Horiz. % 111.36% 90.91% 84.09% 86.36% 101.70% 107.39% 100.00%
P/NAPS 0.57 0.61 0.80 0.81 0.75 0.89 0.97 -8.48%
  YoY % -6.56% -23.75% -1.23% 8.00% -15.73% -8.25% -
  Horiz. % 58.76% 62.89% 82.47% 83.51% 77.32% 91.75% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 29/11/18 24/11/17 25/11/16 26/11/15 25/11/14 20/11/13 -
Price 0.7650 0.8350 0.9250 0.9250 0.8750 0.8650 1.0100 -
P/RPS 18.23 19.60 35.41 36.79 32.36 36.50 34.45 -10.06%
  YoY % -6.99% -44.65% -3.75% 13.69% -11.34% 5.95% -
  Horiz. % 52.92% 56.89% 102.79% 106.79% 93.93% 105.95% 100.00%
P/EPS 48.01 55.19 62.81 61.69 58.06 26.48 52.88 -1.60%
  YoY % -13.01% -12.13% 1.82% 6.25% 119.26% -49.92% -
  Horiz. % 90.79% 104.37% 118.78% 116.66% 109.80% 50.08% 100.00%
EY 2.08 1.81 1.59 1.62 1.72 3.78 1.89 1.61%
  YoY % 14.92% 13.84% -1.85% -5.81% -54.50% 100.00% -
  Horiz. % 110.05% 95.77% 84.13% 85.71% 91.01% 200.00% 100.00%
DY 1.96 1.62 1.51 1.54 1.73 1.97 1.79 1.52%
  YoY % 20.99% 7.28% -1.95% -10.98% -12.18% 10.06% -
  Horiz. % 109.50% 90.50% 84.36% 86.03% 96.65% 110.06% 100.00%
P/NAPS 0.57 0.61 0.78 0.80 0.77 0.86 0.95 -8.16%
  YoY % -6.56% -21.79% -2.50% 3.90% -10.47% -9.47% -
  Horiz. % 60.00% 64.21% 82.11% 84.21% 81.05% 90.53% 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.
 


 

373  218  535  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.060.00 
 SAPNRG 0.215-0.01 
 PWRWELL 0.43+0.055 
 HSI-C7V 0.24-0.025 
 AVI 0.165+0.005 
 ASB 0.175+0.025 
 RGTECH 0.37+0.04 
 HSI-H8W 0.15+0.01 
 JCY 0.33+0.01 
 JAG 0.05+0.005 
Partners & Brokers