[ARREIT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 122.18%
YoY- 2.11%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 30,522 15,190 55,232 41,273 27,688 14,030 64,269 -39.21%
PBT 17,618 8,023 107,249 34,051 15,326 7,948 24,250 -19.23%
Tax 0 0 0 0 0 0 0 -
NP 17,618 8,023 107,249 34,051 15,326 7,948 24,250 -19.23%
-
NP to SH 17,618 8,023 107,249 34,051 15,326 7,948 24,250 -19.23%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,904 7,167 -52,017 7,222 12,362 6,082 40,019 -53.07%
-
Net Worth 649,228 654,789 647,623 577,289 573,506 585,601 577,633 8.12%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,196 8,025 37,259 26,941 17,196 9,744 41,615 -44.61%
Div Payout % 97.61% 100.03% 34.74% 79.12% 112.21% 122.61% 171.61% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 649,228 654,789 647,623 577,289 573,506 585,601 577,633 8.12%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 57.72% 52.82% 194.18% 82.50% 55.35% 56.65% 37.73% -
ROE 2.71% 1.23% 16.56% 5.90% 2.67% 1.36% 4.20% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.32 2.65 9.64 7.20 4.83 2.45 11.21 -39.24%
EPS 3.07 1.40 18.71 5.94 2.67 1.39 4.23 -19.28%
DPS 3.00 1.40 6.50 4.70 3.00 1.70 7.26 -44.61%
NAPS 1.1326 1.1423 1.1298 1.0071 1.0005 1.0216 1.0077 8.12%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.33 2.65 9.64 7.20 4.83 2.45 11.21 -39.16%
EPS 3.07 1.40 18.71 5.94 2.67 1.39 4.23 -19.28%
DPS 3.00 1.40 6.50 4.70 3.00 1.70 7.26 -44.61%
NAPS 1.1327 1.1424 1.1299 1.0072 1.0006 1.0217 1.0078 8.12%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.87 0.915 0.83 0.90 0.915 0.89 1.00 -
P/RPS 16.34 34.53 8.61 12.50 18.94 36.36 8.92 49.87%
P/EPS 28.31 65.37 4.44 15.15 34.22 64.19 23.64 12.80%
EY 3.53 1.53 22.54 6.60 2.92 1.56 4.23 -11.39%
DY 3.45 1.53 7.83 5.22 3.28 1.91 7.26 -39.18%
P/NAPS 0.77 0.80 0.73 0.89 0.91 0.87 0.99 -15.46%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 16/02/15 25/11/14 28/08/14 28/05/14 18/02/14 -
Price 0.825 0.915 0.895 0.865 0.915 0.92 0.98 -
P/RPS 15.49 34.53 9.29 12.01 18.94 37.59 8.74 46.60%
P/EPS 26.84 65.37 4.78 14.56 34.22 66.35 23.17 10.32%
EY 3.73 1.53 20.90 6.87 2.92 1.51 4.32 -9.35%
DY 3.64 1.53 7.26 5.43 3.28 1.85 7.41 -37.82%
P/NAPS 0.73 0.80 0.79 0.86 0.91 0.90 0.97 -17.30%

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