[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

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	46,025	45,506	45,880	45,561	45,584	45,538	45,400	0.91%
YoY %	1.14%	-0.82%	0.70%	-0.05%	0.10%	0.30%	-	-
Horiz. %	101.38%	100.23%	101.06%	100.35%	100.41%	100.30%	100.00%	-
PBT	30,273	29,510	31,052	67,066	30,869	30,864	30,752	-1.04%
YoY %	2.59%	-4.97%	-53.70%	117.26%	0.02%	0.36%	-	-
Horiz. %	98.44%	95.96%	100.98%	218.09%	100.38%	100.36%	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	30,273	29,510	31,052	67,066	30,869	30,864	30,752	-1.04%
YoY %	2.59%	-4.97%	-53.70%	117.26%	0.02%	0.36%	-	-
Horiz. %	98.44%	95.96%	100.98%	218.09%	100.38%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,273	29,510	31,052	67,066	30,869	30,864	30,752	-1.04%
YoY %	2.59%	-4.97%	-53.70%	117.26%	0.02%	0.36%	-	-
Horiz. %	98.44%	95.96%	100.98%	218.09%	100.38%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	15,752	15,996	14,828	-21,505	14,714	14,674	14,648	4.95%
YoY %	-1.53%	7.88%	168.95%	-246.15%	0.27%	0.18%	-	-
Horiz. %	107.54%	109.20%	101.23%	-146.81%	100.45%	100.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	440,200	439,975	439,817	440,115	403,068	402,999	403,792	5.91%
YoY %	0.05%	0.04%	-0.07%	9.19%	0.02%	-0.20%	-	-
Horiz. %	109.02%	108.96%	108.92%	109.00%	99.82%	99.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	19,683	29,509	-	30,253	20,579	30,863	-	-
YoY %	-33.30%	0.00%	-	47.01%	-33.32%	0.00%	-	-
Horiz. %	63.78%	95.61%	-	98.02%	66.68%	100.00%	-	-
Div Payout %	65.02%	100.00%	-	45.11%	66.67%	100.00%	-	-
YoY %	-34.98%	0.00%	-	-32.34%	-33.33%	0.00%	-	-
Horiz. %	65.02%	100.00%	-	45.11%	66.67%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	440,200	439,975	439,817	440,115	403,068	402,999	403,792	5.91%
YoY %	0.05%	0.04%	-0.07%	9.19%	0.02%	-0.20%	-	-
Horiz. %	109.02%	108.96%	108.92%	109.00%	99.82%	99.80%	100.00%	-
NOSH	431,653	431,432	431,277	431,570	431,135	431,061	431,910	-0.03%
YoY %	0.05%	0.04%	-0.07%	0.10%	0.02%	-0.20%	-	-
Horiz. %	99.94%	99.89%	99.85%	99.92%	99.82%	99.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	65.78%	64.85%	67.68%	147.20%	67.72%	67.78%	67.74%	-
YoY %	1.43%	-4.18%	-54.02%	117.37%	-0.09%	0.06%	-	-
Horiz. %	97.11%	95.73%	99.91%	217.30%	99.97%	100.06%	100.00%	-
ROE	6.88%	6.71%	7.06%	15.24%	7.66%	7.66%	7.62%	-
YoY %	2.53%	-4.96%	-53.67%	98.96%	0.00%	0.52%	-	-
Horiz. %	90.29%	88.06%	92.65%	200.00%	100.52%	100.52%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	10.66	10.55	10.64	10.56	10.57	10.56	10.51	0.94%
YoY %	1.04%	-0.85%	0.76%	-0.09%	0.09%	0.48%	-	-
Horiz. %	101.43%	100.38%	101.24%	100.48%	100.57%	100.48%	100.00%	-
EPS	7.01	6.84	7.20	15.54	7.16	7.16	7.12	-1.03%
YoY %	2.49%	-5.00%	-53.67%	117.04%	0.00%	0.56%	-	-
Horiz. %	98.46%	96.07%	101.12%	218.26%	100.56%	100.56%	100.00%	-
DPS	4.56	6.84	0.00	7.01	4.77	7.16	0.00	-
YoY %	-33.33%	0.00%	0.00%	46.96%	-33.38%	0.00%	-	-
Horiz. %	63.69%	95.53%	0.00%	97.91%	66.62%	100.00%	-	-
NAPS	1.0198	1.0198	1.0198	1.0198	0.9349	0.9349	0.9349	5.96%
YoY %	0.00%	0.00%	0.00%	9.08%	0.00%	0.00%	-	-
Horiz. %	109.08%	109.08%	109.08%	109.08%	100.00%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 431,375
RPS	8.03	7.94	8.00	7.95	7.95	7.94	7.92	0.92%
YoY %	1.13%	-0.75%	0.63%	0.00%	0.13%	0.25%	-	-
Horiz. %	101.39%	100.25%	101.01%	100.38%	100.38%	100.25%	100.00%	-
EPS	5.28	5.15	5.42	11.70	5.39	5.38	5.36	-0.99%
YoY %	2.52%	-4.98%	-53.68%	117.07%	0.19%	0.37%	-	-
Horiz. %	98.51%	96.08%	101.12%	218.28%	100.56%	100.37%	100.00%	-
DPS	3.43	5.15	0.00	5.28	3.59	5.38	0.00	-
YoY %	-33.40%	0.00%	0.00%	47.08%	-33.27%	0.00%	-	-
Horiz. %	63.75%	95.72%	0.00%	98.14%	66.73%	100.00%	-	-
NAPS	0.7679	0.7676	0.7673	0.7678	0.7032	0.703	0.7044	5.91%
YoY %	0.04%	0.04%	-0.07%	9.19%	0.03%	-0.20%	-	-
Horiz. %	109.01%	108.97%	108.93%	109.00%	99.83%	99.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	10.10%	-4.54%	2.03%	-18.80%	-5.34%	0.56%	-	-
Horiz. %	82.89%	75.28%	78.86%	77.29%	95.19%	100.56%	100.00%	-
P/EPS	11.26	10.38	10.42	4.70	12.57	13.27	13.20	-10.04%
YoY %	8.48%	-0.38%	121.70%	-62.61%	-5.28%	0.53%	-	-
Horiz. %	85.30%	78.64%	78.94%	35.61%	95.23%	100.53%	100.00%	-
EY	8.88	9.63	9.60	21.29	7.96	7.54	7.57	11.21%
YoY %	-7.79%	0.31%	-54.91%	167.46%	5.57%	-0.40%	-	-
Horiz. %	117.31%	127.21%	126.82%	281.24%	105.15%	99.60%	100.00%	-
DY	5.77	9.63	0.00	9.60	5.30	7.54	0.00	-
YoY %	-40.08%	0.00%	0.00%	81.13%	-29.71%	0.00%	-	-
Horiz. %	76.53%	127.72%	0.00%	127.32%	70.29%	100.00%	-	-
P/NAPS	0.77	0.70	0.74	0.72	0.96	1.02	1.01	-16.53%
YoY %	10.00%	-5.41%	2.78%	-25.00%	-5.88%	0.99%	-	-
Horiz. %	76.24%	69.31%	73.27%	71.29%	95.05%	100.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	8.95%	10.64%	-10.69%	-9.98%	-5.39%	-1.55%	-	-
Horiz. %	90.27%	82.85%	74.89%	83.85%	93.14%	98.45%	100.00%	-
P/EPS	12.40	11.55	10.00	5.15	12.43	13.13	13.34	-4.75%
YoY %	7.36%	15.50%	94.17%	-58.57%	-5.33%	-1.57%	-	-
Horiz. %	92.95%	86.58%	74.96%	38.61%	93.18%	98.43%	100.00%	-
EY	8.06	8.66	10.00	19.43	8.04	7.62	7.49	5.00%
YoY %	-6.93%	-13.40%	-48.53%	141.67%	5.51%	1.74%	-	-
Horiz. %	107.61%	115.62%	133.51%	259.41%	107.34%	101.74%	100.00%	-
DY	5.24	8.66	0.00	8.76	5.36	7.62	0.00	-
YoY %	-39.49%	0.00%	0.00%	63.43%	-29.66%	0.00%	-	-
Horiz. %	68.77%	113.65%	0.00%	114.96%	70.34%	100.00%	-	-
P/NAPS	0.85	0.77	0.71	0.78	0.95	1.01	1.02	-11.43%
YoY %	10.39%	8.45%	-8.97%	-17.89%	-5.94%	-0.98%	-	-
Horiz. %	83.33%	75.49%	69.61%	76.47%	93.14%	99.02%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos