[ARREIT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 127.3%
YoY- -44.35%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 43,090 28,679 14,489 61,607 46,023 30,522 15,190 100.01%
PBT 27,002 18,407 9,439 59,683 26,257 17,618 8,023 124.08%
Tax 0 0 0 0 0 0 0 -
NP 27,002 18,407 9,439 59,683 26,257 17,618 8,023 124.08%
-
NP to SH 27,002 18,407 9,439 59,683 26,257 17,618 8,023 124.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 16,088 10,272 5,050 1,924 19,766 12,904 7,167 71.18%
-
Net Worth 664,017 672,100 671,641 662,642 647,623 649,228 654,789 0.93%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 25,680 17,483 8,942 36,170 25,794 17,196 8,025 116.69%
Div Payout % 95.10% 94.98% 94.74% 60.60% 98.24% 97.61% 100.03% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 664,017 672,100 671,641 662,642 647,623 649,228 654,789 0.93%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 62.66% 64.18% 65.15% 96.88% 57.05% 57.72% 52.82% -
ROE 4.07% 2.74% 1.41% 9.01% 4.05% 2.71% 1.23% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.52 5.00 2.53 10.75 8.03 5.32 2.65 100.05%
EPS 4.71 3.21 1.65 10.41 4.58 3.07 1.40 124.02%
DPS 4.48 3.05 1.56 6.31 4.50 3.00 1.40 116.69%
NAPS 1.1584 1.1725 1.1717 1.156 1.1298 1.1326 1.1423 0.93%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.52 5.00 2.53 10.75 8.03 5.32 2.65 100.05%
EPS 4.71 3.21 1.65 10.41 4.58 3.07 1.40 124.02%
DPS 4.48 3.05 1.56 6.31 4.50 3.00 1.40 116.69%
NAPS 1.1584 1.1725 1.1717 1.156 1.1298 1.1326 1.1423 0.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.935 0.905 0.885 0.865 0.845 0.87 0.915 -
P/RPS 12.44 18.09 35.01 8.05 10.52 16.34 34.53 -49.27%
P/EPS 19.85 28.18 53.75 8.31 18.45 28.31 65.37 -54.72%
EY 5.04 3.55 1.86 12.04 5.42 3.53 1.53 120.91%
DY 4.79 3.37 1.76 7.29 5.33 3.45 1.53 113.56%
P/NAPS 0.81 0.77 0.76 0.75 0.75 0.77 0.80 0.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 27/05/16 19/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.925 0.95 0.91 0.88 0.875 0.825 0.915 -
P/RPS 12.31 18.99 36.00 8.19 10.90 15.49 34.53 -49.62%
P/EPS 19.64 29.58 55.26 8.45 19.10 26.84 65.37 -55.04%
EY 5.09 3.38 1.81 11.83 5.23 3.73 1.53 122.36%
DY 4.84 3.21 1.71 7.17 5.14 3.64 1.53 115.04%
P/NAPS 0.80 0.81 0.78 0.76 0.77 0.73 0.80 0.00%

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
Post a Comment