[ARREIT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 99.73%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 16,622 65,306 48,914 32,730 16,363 59,510 43,174 -47.04%
PBT 9,688 73,672 32,215 21,837 10,933 41,401 31,517 -54.42%
Tax 0 0 0 0 0 0 0 -
NP 9,688 73,672 32,215 21,837 10,933 41,401 31,517 -54.42%
-
NP to SH 9,688 73,672 32,215 21,837 10,933 41,401 31,517 -54.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,934 -8,366 16,699 10,893 5,430 18,109 11,657 -29.24%
-
Net Worth 600,963 601,651 559,118 559,061 558,660 558,545 556,997 5.19%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 10,375 41,386 30,609 20,750 10,375 41,959 32,386 -53.14%
Div Payout % 107.09% 56.18% 95.02% 95.02% 94.90% 101.35% 102.76% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 600,963 601,651 559,118 559,061 558,660 558,545 556,997 5.19%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 58.28% 112.81% 65.86% 66.72% 66.82% 69.57% 73.00% -
ROE 1.61% 12.24% 5.76% 3.91% 1.96% 7.41% 5.66% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.90 11.39 8.53 5.71 2.85 10.38 7.53 -47.03%
EPS 1.69 12.85 5.62 3.81 1.91 7.90 5.99 -56.94%
DPS 1.81 7.22 5.34 3.62 1.81 7.32 5.65 -53.14%
NAPS 1.0484 1.0496 0.9754 0.9753 0.9746 0.9744 0.9717 5.19%
Adjusted Per Share Value based on latest NOSH - 573,219
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.90 11.39 8.53 5.71 2.85 10.38 7.53 -47.03%
EPS 1.69 12.85 5.62 3.81 1.91 7.22 5.50 -54.43%
DPS 1.81 7.22 5.34 3.62 1.81 7.32 5.65 -53.14%
NAPS 1.0485 1.0497 0.9755 0.9754 0.9747 0.9745 0.9718 5.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.93 0.90 0.88 0.92 0.94 0.94 0.90 -
P/RPS 32.07 7.90 10.31 16.11 32.93 9.05 11.95 93.00%
P/EPS 55.03 7.00 15.66 24.15 49.28 13.01 16.37 124.24%
EY 1.82 14.28 6.39 4.14 2.03 7.68 6.11 -55.36%
DY 1.95 8.02 6.07 3.93 1.93 7.79 6.28 -54.11%
P/NAPS 0.89 0.86 0.90 0.94 0.96 0.96 0.93 -2.88%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 15/02/12 30/11/11 23/08/11 27/05/11 11/02/11 28/10/10 -
Price 0.93 0.92 0.92 0.89 0.95 0.94 0.92 -
P/RPS 32.07 8.08 10.78 15.59 33.28 9.05 12.21 90.25%
P/EPS 55.03 7.16 16.37 23.36 49.81 13.01 16.73 121.01%
EY 1.82 13.97 6.11 4.28 2.01 7.68 5.98 -54.72%
DY 1.95 7.85 5.80 4.07 1.91 7.79 6.14 -53.41%
P/NAPS 0.89 0.88 0.94 0.91 0.97 0.96 0.95 -4.25%

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