[ARREIT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 52.02%
YoY- 38.81%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 32,730 16,363 59,510 43,174 26,891 12,221 46,519 -20.94%
PBT 21,837 10,933 41,401 31,517 20,732 8,448 30,877 -20.67%
Tax 0 0 0 0 0 0 0 -
NP 21,837 10,933 41,401 31,517 20,732 8,448 30,877 -20.67%
-
NP to SH 21,837 10,933 41,401 31,517 20,732 8,448 30,877 -20.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,893 5,430 18,109 11,657 6,159 3,773 15,642 -21.48%
-
Net Worth 559,061 558,660 558,545 556,997 556,768 439,508 440,396 17.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 20,750 10,375 41,959 32,386 22,126 8,019 30,920 -23.40%
Div Payout % 95.02% 94.90% 101.35% 102.76% 106.73% 94.93% 100.14% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 559,061 558,660 558,545 556,997 556,768 439,508 440,396 17.29%
NOSH 573,219 573,219 573,219 573,219 573,219 431,144 431,846 20.84%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 66.72% 66.82% 69.57% 73.00% 77.10% 69.13% 66.38% -
ROE 3.91% 1.96% 7.41% 5.66% 3.72% 1.92% 7.01% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.71 2.85 10.38 7.53 4.69 2.83 10.77 -34.57%
EPS 3.81 1.91 7.90 5.99 3.62 1.96 7.15 -34.34%
DPS 3.62 1.81 7.32 5.65 3.86 1.86 7.16 -36.61%
NAPS 0.9753 0.9746 0.9744 0.9717 0.9713 1.0194 1.0198 -2.93%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.71 2.85 10.38 7.53 4.69 2.13 8.12 -20.97%
EPS 3.81 1.91 7.22 5.50 3.62 1.47 5.39 -20.69%
DPS 3.62 1.81 7.32 5.65 3.86 1.40 5.39 -23.36%
NAPS 0.9754 0.9747 0.9745 0.9718 0.9714 0.7668 0.7684 17.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.92 0.94 0.94 0.90 0.86 0.89 0.86 -
P/RPS 16.11 32.93 9.05 11.95 18.33 31.40 7.98 59.93%
P/EPS 24.15 49.28 13.01 16.37 23.78 45.42 12.03 59.33%
EY 4.14 2.03 7.68 6.11 4.21 2.20 8.31 -37.23%
DY 3.93 1.93 7.79 6.28 4.49 2.09 8.33 -39.47%
P/NAPS 0.94 0.96 0.96 0.93 0.89 0.87 0.84 7.80%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 11/02/11 28/10/10 02/08/10 13/04/10 10/02/10 -
Price 0.89 0.95 0.94 0.92 0.85 0.90 0.83 -
P/RPS 15.59 33.28 9.05 12.21 18.12 31.75 7.71 60.11%
P/EPS 23.36 49.81 13.01 16.73 23.50 45.93 11.61 59.58%
EY 4.28 2.01 7.68 5.98 4.26 2.18 8.61 -37.32%
DY 4.07 1.91 7.79 6.14 4.54 2.07 8.63 -39.49%
P/NAPS 0.91 0.97 0.96 0.95 0.88 0.88 0.81 8.09%

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