[ARREIT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

30-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- 305.73%

YoY- 802.65%

Quarter Report

ARREIT-FS-Q1 2018.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	96,685	96,017	90,960	87,780	60,418	60,434	60,700	36.27%
YoY %	0.70%	5.56%	3.62%	45.29%	-0.03%	-0.44%	-	-
Horiz. %	159.28%	158.18%	149.85%	144.61%	99.54%	99.56%	100.00%	-
PBT	87,114	128,456	175,340	301,268	74,254	33,134	32,818	91.37%
YoY %	-32.18%	-26.74%	-41.80%	305.73%	124.10%	0.96%	-	-
Horiz. %	265.45%	391.42%	534.28%	918.00%	226.26%	100.96%	100.00%	-
Tax	-5,864	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	81,250	128,456	175,340	301,268	74,254	33,134	32,818	82.70%
YoY %	-36.75%	-26.74%	-41.80%	305.73%	124.10%	0.96%	-	-
Horiz. %	247.58%	391.42%	534.28%	918.00%	226.26%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,250	128,456	175,340	301,268	74,254	33,134	32,818	82.70%
YoY %	-36.75%	-26.74%	-41.80%	305.73%	124.10%	0.96%	-	-
Horiz. %	247.58%	391.42%	534.28%	918.00%	226.26%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.73%	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. %	100.00%	-	-	-	-	-	-	-
Total Cost	15,435	-32,438	-84,380	-213,488	-13,836	27,300	27,882	-32.50%
YoY %	147.58%	61.56%	60.48%	-1,442.99%	-150.68%	-2.09%	-	-
Horiz. %	55.36%	-116.34%	-302.63%	-765.68%	-49.62%	97.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	766,910	790,298	789,381	788,177	720,594	678,864	678,462	8.48%
YoY %	-2.96%	0.12%	0.15%	9.38%	6.15%	0.06%	-	-
Horiz. %	113.04%	116.48%	116.35%	116.17%	106.21%	100.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	34,966	35,539	37,717	30,953	31,527	31,794	31,641	6.86%
YoY %	-1.61%	-5.77%	21.85%	-1.82%	-0.84%	0.48%	-	-
Horiz. %	110.51%	112.32%	119.20%	97.83%	99.64%	100.48%	100.00%	-
Div Payout %	43.04%	27.67%	21.51%	10.27%	42.46%	95.96%	96.42%	-
YoY %	55.55%	28.64%	109.44%	-75.81%	-55.75%	-0.48%	-	-
Horiz. %	44.64%	28.70%	22.31%	10.65%	44.04%	99.52%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	766,910	790,298	789,381	788,177	720,594	678,864	678,462	8.48%
YoY %	-2.96%	0.12%	0.15%	9.38%	6.15%	0.06%	-	-
Horiz. %	113.04%	116.48%	116.35%	116.17%	106.21%	100.06%	100.00%	-
NOSH	573,219	573,219	573,219	573,219	573,219	573,219	573,219	0.00%
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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	84.04%	133.78%	192.77%	343.21%	122.90%	54.83%	54.07%	-
YoY %	-37.18%	-30.60%	-43.83%	179.26%	124.15%	1.41%	-	-
Horiz. %	155.43%	247.42%	356.52%	634.75%	227.30%	101.41%	100.00%	-
ROE	10.59%	16.25%	22.21%	38.22%	10.30%	4.88%	4.84%	-
YoY %	-34.83%	-26.83%	-41.89%	271.07%	111.07%	0.83%	-	-
Horiz. %	218.80%	335.74%	458.88%	789.67%	212.81%	100.83%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	16.87	16.75	15.87	15.31	10.54	10.54	10.59	36.28%
YoY %	0.72%	5.55%	3.66%	45.26%	0.00%	-0.47%	-	-
Horiz. %	159.30%	158.17%	149.86%	144.57%	99.53%	99.53%	100.00%	-
EPS	14.17	22.41	30.58	52.56	12.95	5.79	5.72	82.78%
YoY %	-36.77%	-26.72%	-41.82%	305.87%	123.66%	1.22%	-	-
Horiz. %	247.73%	391.78%	534.62%	918.88%	226.40%	101.22%	100.00%	-
DPS	6.10	6.20	6.58	5.40	5.50	5.55	5.52	6.86%
YoY %	-1.61%	-5.78%	21.85%	-1.82%	-0.90%	0.54%	-	-
Horiz. %	110.51%	112.32%	119.20%	97.83%	99.64%	100.54%	100.00%	-
NAPS	1.3379	1.3787	1.3771	1.375	1.2571	1.1843	1.1836	8.48%
YoY %	-2.96%	0.12%	0.15%	9.38%	6.15%	0.06%	-	-
Horiz. %	113.04%	116.48%	116.35%	116.17%	106.21%	100.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	16.87	16.75	15.87	15.32	10.54	10.54	10.59	36.28%
YoY %	0.72%	5.55%	3.59%	45.35%	0.00%	-0.47%	-	-
Horiz. %	159.30%	158.17%	149.86%	144.66%	99.53%	99.53%	100.00%	-
EPS	14.18	22.41	30.59	52.56	12.96	5.78	5.73	82.65%
YoY %	-36.72%	-26.74%	-41.80%	305.56%	124.22%	0.87%	-	-
Horiz. %	247.47%	391.10%	533.86%	917.28%	226.18%	100.87%	100.00%	-
DPS	6.10	6.20	6.58	5.40	5.50	5.55	5.52	6.86%
YoY %	-1.61%	-5.78%	21.85%	-1.82%	-0.90%	0.54%	-	-
Horiz. %	110.51%	112.32%	119.20%	97.83%	99.64%	100.54%	100.00%	-
NAPS	1.3381	1.3789	1.3773	1.3752	1.2573	1.1844	1.1837	8.49%
YoY %	-2.96%	0.12%	0.15%	9.38%	6.16%	0.06%	-	-
Horiz. %	113.04%	116.49%	116.36%	116.18%	106.22%	100.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.82	0.845	0.86	0.84	0.91	0.945	0.96	-
P/RPS	4.86	5.04	5.42	5.49	8.63	8.96	9.07	-33.95%
YoY %	-3.57%	-7.01%	-1.28%	-36.38%	-3.68%	-1.21%	-	-
Horiz. %	53.58%	55.57%	59.76%	60.53%	95.15%	98.79%	100.00%	-
P/EPS	5.79	3.77	2.81	1.60	7.02	16.35	16.77	-50.68%
YoY %	53.58%	34.16%	75.62%	-77.21%	-57.06%	-2.50%	-	-
Horiz. %	34.53%	22.48%	16.76%	9.54%	41.86%	97.50%	100.00%	-
EY	17.29	26.52	35.57	62.57	14.23	6.12	5.96	103.01%
YoY %	-34.80%	-25.44%	-43.15%	339.70%	132.52%	2.68%	-	-
Horiz. %	290.10%	444.97%	596.81%	1,049.83%	238.76%	102.68%	100.00%	-
DY	7.44	7.34	7.65	6.43	6.04	5.87	5.75	18.68%
YoY %	1.36%	-4.05%	18.97%	6.46%	2.90%	2.09%	-	-
Horiz. %	129.39%	127.65%	133.04%	111.83%	105.04%	102.09%	100.00%	-
P/NAPS	0.61	0.61	0.62	0.61	0.72	0.80	0.81	-17.18%
YoY %	0.00%	-1.61%	1.64%	-15.28%	-10.00%	-1.23%	-	-
Horiz. %	75.31%	75.31%	76.54%	75.31%	88.89%	98.77%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	14/02/19	29/11/18	30/08/18	30/05/18	15/02/18	24/11/17	29/08/17	-
Price	0.84	0.835	0.855	0.835	0.89	0.925	0.94	-
P/RPS	4.98	4.98	5.39	5.45	8.44	8.77	8.88	-31.92%
YoY %	0.00%	-7.61%	-1.10%	-35.43%	-3.76%	-1.24%	-	-
Horiz. %	56.08%	56.08%	60.70%	61.37%	95.05%	98.76%	100.00%	-
P/EPS	5.93	3.73	2.80	1.59	6.87	16.00	16.42	-49.19%
YoY %	58.98%	33.21%	76.10%	-76.86%	-57.06%	-2.56%	-	-
Horiz. %	36.11%	22.72%	17.05%	9.68%	41.84%	97.44%	100.00%	-
EY	16.87	26.84	35.78	62.94	14.55	6.25	6.09	96.87%
YoY %	-37.15%	-24.99%	-43.15%	332.58%	132.80%	2.63%	-	-
Horiz. %	277.01%	440.72%	587.52%	1,033.50%	238.92%	102.63%	100.00%	-
DY	7.26	7.43	7.70	6.47	6.18	6.00	5.87	15.17%
YoY %	-2.29%	-3.51%	19.01%	4.69%	3.00%	2.21%	-	-
Horiz. %	123.68%	126.58%	131.18%	110.22%	105.28%	102.21%	100.00%	-
P/NAPS	0.63	0.61	0.62	0.61	0.71	0.78	0.79	-13.96%
YoY %	3.28%	-1.61%	1.64%	-14.08%	-8.97%	-1.27%	-	-
Horiz. %	79.75%	77.22%	78.48%	77.22%	89.87%	98.73%	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