[ARREIT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.99%
YoY- -53.96%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,174 26,891 12,221 46,519 34,519 22,753 11,470 141.78%
PBT 31,517 20,732 8,448 30,877 22,705 14,755 7,763 154.27%
Tax 0 0 0 0 0 0 0 -
NP 31,517 20,732 8,448 30,877 22,705 14,755 7,763 154.27%
-
NP to SH 31,517 20,732 8,448 30,877 22,705 14,755 7,763 154.27%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,657 6,159 3,773 15,642 11,814 7,998 3,707 114.48%
-
Net Worth 556,997 556,768 439,508 440,396 440,200 439,975 439,817 17.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 32,386 22,126 8,019 30,920 14,762 14,754 - -
Div Payout % 102.76% 106.73% 94.93% 100.14% 65.02% 100.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 556,997 556,768 439,508 440,396 440,200 439,975 439,817 17.03%
NOSH 573,219 573,219 431,144 431,846 431,653 431,432 431,277 20.86%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 73.00% 77.10% 69.13% 66.38% 65.78% 64.85% 67.68% -
ROE 5.66% 3.72% 1.92% 7.01% 5.16% 3.35% 1.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.53 4.69 2.83 10.77 8.00 5.27 2.66 99.98%
EPS 5.99 3.62 1.96 7.15 5.26 3.42 1.80 122.73%
DPS 5.65 3.86 1.86 7.16 3.42 3.42 0.00 -
NAPS 0.9717 0.9713 1.0194 1.0198 1.0198 1.0198 1.0198 -3.16%
Adjusted Per Share Value based on latest NOSH - 432,433
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.53 4.69 2.13 8.12 6.02 3.97 2.00 141.82%
EPS 5.50 3.62 1.47 5.39 3.96 2.57 1.35 154.86%
DPS 5.65 3.86 1.40 5.39 2.58 2.57 0.00 -
NAPS 0.9718 0.9714 0.7668 0.7684 0.768 0.7676 0.7674 17.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.90 0.86 0.89 0.86 0.79 0.71 0.75 -
P/RPS 11.95 18.33 31.40 7.98 9.88 13.46 28.20 -43.55%
P/EPS 16.37 23.78 45.42 12.03 15.02 20.76 41.67 -46.33%
EY 6.11 4.21 2.20 8.31 6.66 4.82 2.40 86.34%
DY 6.28 4.49 2.09 8.33 4.33 4.82 0.00 -
P/NAPS 0.93 0.89 0.87 0.84 0.77 0.70 0.74 16.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 02/08/10 13/04/10 10/02/10 16/11/09 28/08/09 29/05/09 -
Price 0.92 0.85 0.90 0.83 0.87 0.79 0.72 -
P/RPS 12.21 18.12 31.75 7.71 10.88 14.98 27.07 -41.15%
P/EPS 16.73 23.50 45.93 11.61 16.54 23.10 40.00 -44.04%
EY 5.98 4.26 2.18 8.61 6.05 4.33 2.50 78.76%
DY 6.14 4.54 2.07 8.63 3.93 4.33 0.00 -
P/NAPS 0.95 0.88 0.88 0.81 0.85 0.77 0.71 21.40%

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