[ARREIT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
15-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 198.8%
YoY- 83.16%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 72,013 45,480 21,945 60,418 45,326 30,350 15,220 181.57%
PBT 96,342 87,670 75,317 74,254 24,851 16,409 8,344 410.09%
Tax 0 0 0 0 0 0 0 -
NP 96,342 87,670 75,317 74,254 24,851 16,409 8,344 410.09%
-
NP to SH 96,342 87,670 75,317 74,254 24,851 16,409 8,344 410.09%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -24,329 -42,190 -53,372 -13,836 20,475 13,941 6,876 -
-
Net Worth 790,298 789,381 788,177 720,594 678,864 678,462 678,061 10.74%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 26,654 18,858 7,738 31,527 23,845 15,820 8,197 119.32%
Div Payout % 27.67% 21.51% 10.27% 42.46% 95.96% 96.42% 98.24% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 790,298 789,381 788,177 720,594 678,864 678,462 678,061 10.74%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 133.78% 192.77% 343.21% 122.90% 54.83% 54.07% 54.82% -
ROE 12.19% 11.11% 9.56% 10.30% 3.66% 2.42% 1.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.56 7.93 3.83 10.54 7.91 5.29 2.66 181.18%
EPS 16.81 15.29 13.14 12.95 4.34 2.86 1.46 409.13%
DPS 4.65 3.29 1.35 5.50 4.16 2.76 1.43 119.33%
NAPS 1.3787 1.3771 1.375 1.2571 1.1843 1.1836 1.1829 10.74%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.56 7.94 3.83 10.54 7.91 5.30 2.66 181.18%
EPS 16.81 15.30 13.14 12.96 4.34 2.86 1.46 409.13%
DPS 4.65 3.29 1.35 5.50 4.16 2.76 1.43 119.33%
NAPS 1.3789 1.3773 1.3752 1.2573 1.1844 1.1837 1.183 10.74%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.845 0.86 0.84 0.91 0.945 0.96 0.94 -
P/RPS 6.73 10.84 21.94 8.63 11.95 18.13 35.40 -66.90%
P/EPS 5.03 5.62 6.39 7.02 21.80 33.54 64.58 -81.73%
EY 19.89 17.78 15.64 14.23 4.59 2.98 1.55 447.26%
DY 5.50 3.83 1.61 6.04 4.40 2.88 1.52 135.50%
P/NAPS 0.61 0.62 0.61 0.72 0.80 0.81 0.79 -15.82%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 15/02/18 24/11/17 29/08/17 30/05/17 -
Price 0.835 0.855 0.835 0.89 0.925 0.94 0.955 -
P/RPS 6.65 10.78 21.81 8.44 11.70 17.75 35.97 -67.51%
P/EPS 4.97 5.59 6.35 6.87 21.34 32.84 65.61 -82.06%
EY 20.13 17.89 15.74 14.55 4.69 3.05 1.52 458.87%
DY 5.57 3.85 1.62 6.18 4.50 2.94 1.50 139.60%
P/NAPS 0.61 0.62 0.61 0.71 0.78 0.79 0.81 -17.21%

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