[ARREIT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.81%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 64,269 67,026 66,928 66,988 66,915 66,781 66,600 -2.34%
PBT 24,250 44,461 44,796 45,472 43,387 40,941 39,824 -28.09%
Tax 0 0 0 0 0 0 0 -
NP 24,250 44,461 44,796 45,472 43,387 40,941 39,824 -28.09%
-
NP to SH 24,250 44,461 44,796 45,472 43,387 40,941 39,824 -28.09%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 40,019 22,565 22,132 21,516 23,528 25,840 26,776 30.62%
-
Net Worth 577,633 606,867 606,065 604,918 617,587 601,307 601,479 -2.65%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 41,615 42,265 42,532 43,106 42,704 40,201 41,386 0.36%
Div Payout % 171.61% 95.06% 94.95% 94.80% 98.43% 98.19% 103.92% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 577,633 606,867 606,065 604,918 617,587 601,307 601,479 -2.65%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.73% 66.33% 66.93% 67.88% 64.84% 61.31% 59.80% -
ROE 4.20% 7.33% 7.39% 7.52% 7.03% 6.81% 6.62% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.21 11.69 11.68 11.69 11.67 11.65 11.62 -2.35%
EPS 4.23 7.76 7.82 7.92 8.18 7.15 6.94 -28.04%
DPS 7.26 7.37 7.42 7.52 7.45 7.01 7.22 0.36%
NAPS 1.0077 1.0587 1.0573 1.0553 1.0774 1.049 1.0493 -2.65%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.21 11.69 11.68 11.69 11.67 11.65 11.62 -2.35%
EPS 4.23 7.76 7.82 7.92 8.18 7.15 6.94 -28.04%
DPS 7.26 7.37 7.42 7.52 7.45 7.01 7.22 0.36%
NAPS 1.0077 1.0587 1.0573 1.0553 1.0774 1.049 1.0493 -2.65%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 1.03 0.995 0.925 0.92 0.94 0.92 -
P/RPS 8.92 8.81 8.52 7.92 7.88 8.07 7.92 8.22%
P/EPS 23.64 13.28 12.73 11.66 12.15 13.16 13.24 47.02%
EY 4.23 7.53 7.85 8.58 8.23 7.60 7.55 -31.96%
DY 7.26 7.16 7.46 8.13 8.10 7.46 7.85 -5.06%
P/NAPS 0.99 0.97 0.94 0.88 0.85 0.90 0.88 8.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 20/11/13 23/08/13 23/05/13 21/02/13 22/11/12 27/08/12 -
Price 0.98 1.01 1.01 1.04 0.93 0.93 0.96 -
P/RPS 8.74 8.64 8.65 8.90 7.97 7.98 8.26 3.82%
P/EPS 23.17 13.02 12.92 13.11 12.29 13.02 13.82 40.99%
EY 4.32 7.68 7.74 7.63 8.14 7.68 7.24 -29.05%
DY 7.41 7.30 7.35 7.23 8.01 7.54 7.52 -0.97%
P/NAPS 0.97 0.95 0.96 0.99 0.86 0.89 0.91 4.33%

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