[ARREIT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 117.26%
YoY- 529.91%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 46,025 45,506 45,880 45,561 45,584 45,538 45,400 0.91%
PBT 30,273 29,510 31,052 67,066 30,869 30,864 30,752 -1.04%
Tax 0 0 0 0 0 0 0 -
NP 30,273 29,510 31,052 67,066 30,869 30,864 30,752 -1.04%
-
NP to SH 30,273 29,510 31,052 67,066 30,869 30,864 30,752 -1.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,752 15,996 14,828 -21,505 14,714 14,674 14,648 4.95%
-
Net Worth 440,200 439,975 439,817 440,115 403,068 402,999 403,792 5.91%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 19,683 29,509 - 30,253 20,579 30,863 - -
Div Payout % 65.02% 100.00% - 45.11% 66.67% 100.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 440,200 439,975 439,817 440,115 403,068 402,999 403,792 5.91%
NOSH 431,653 431,432 431,277 431,570 431,135 431,061 431,910 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 65.78% 64.85% 67.68% 147.20% 67.72% 67.78% 67.74% -
ROE 6.88% 6.71% 7.06% 15.24% 7.66% 7.66% 7.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.66 10.55 10.64 10.56 10.57 10.56 10.51 0.94%
EPS 7.01 6.84 7.20 15.54 7.16 7.16 7.12 -1.03%
DPS 4.56 6.84 0.00 7.01 4.77 7.16 0.00 -
NAPS 1.0198 1.0198 1.0198 1.0198 0.9349 0.9349 0.9349 5.96%
Adjusted Per Share Value based on latest NOSH - 431,375
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.03 7.94 8.00 7.95 7.95 7.95 7.92 0.92%
EPS 5.28 5.15 5.42 11.70 5.39 5.38 5.37 -1.11%
DPS 3.43 5.15 0.00 5.28 3.59 5.38 0.00 -
NAPS 0.768 0.7676 0.7674 0.7679 0.7033 0.7031 0.7045 5.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.79 0.71 0.75 0.73 0.90 0.95 0.94 -
P/RPS 7.41 6.73 7.05 6.91 8.51 8.99 8.94 -11.75%
P/EPS 11.26 10.38 10.42 4.70 12.57 13.27 13.20 -10.04%
EY 8.88 9.63 9.60 21.29 7.96 7.54 7.57 11.21%
DY 5.77 9.63 0.00 9.60 5.30 7.54 0.00 -
P/NAPS 0.77 0.70 0.74 0.72 0.96 1.02 1.01 -16.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 28/08/09 29/05/09 26/02/09 10/11/08 30/07/08 30/04/08 -
Price 0.87 0.79 0.72 0.80 0.89 0.94 0.95 -
P/RPS 8.16 7.49 6.77 7.58 8.42 8.90 9.04 -6.59%
P/EPS 12.40 11.55 10.00 5.15 12.43 13.13 13.34 -4.75%
EY 8.06 8.66 10.00 19.43 8.04 7.62 7.49 5.00%
DY 5.24 8.66 0.00 8.76 5.36 7.62 0.00 -
P/NAPS 0.85 0.77 0.71 0.78 0.95 1.01 1.02 -11.43%

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