[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -88.42%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,519 34,519 22,753 11,470 45,561 34,188 22,769 60.80%
PBT 30,877 22,705 14,755 7,763 67,066 23,152 15,432 58.58%
Tax 0 0 0 0 0 0 0 -
NP 30,877 22,705 14,755 7,763 67,066 23,152 15,432 58.58%
-
NP to SH 30,877 22,705 14,755 7,763 67,066 23,152 15,432 58.58%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,642 11,814 7,998 3,707 -21,505 11,036 7,337 65.41%
-
Net Worth 440,396 440,200 439,975 439,817 440,115 403,068 402,999 6.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 30,920 14,762 14,754 - 30,253 15,434 15,431 58.73%
Div Payout % 100.14% 65.02% 100.00% - 45.11% 66.67% 100.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 440,396 440,200 439,975 439,817 440,115 403,068 402,999 6.07%
NOSH 431,846 431,653 431,432 431,277 431,570 431,135 431,061 0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 66.38% 65.78% 64.85% 67.68% 147.20% 67.72% 67.78% -
ROE 7.01% 5.16% 3.35% 1.77% 15.24% 5.74% 3.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.77 8.00 5.27 2.66 10.56 7.93 5.28 60.62%
EPS 7.15 5.26 3.42 1.80 15.54 5.37 3.58 58.39%
DPS 7.16 3.42 3.42 0.00 7.01 3.58 3.58 58.53%
NAPS 1.0198 1.0198 1.0198 1.0198 1.0198 0.9349 0.9349 5.94%
Adjusted Per Share Value based on latest NOSH - 431,277
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.12 6.02 3.97 2.00 7.95 5.96 3.97 60.92%
EPS 5.39 3.96 2.57 1.35 11.70 4.04 2.69 58.73%
DPS 5.39 2.58 2.57 0.00 5.28 2.69 2.69 58.73%
NAPS 0.7683 0.7679 0.7676 0.7673 0.7678 0.7032 0.703 6.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.79 0.71 0.75 0.73 0.90 0.95 -
P/RPS 7.98 9.88 13.46 28.20 6.91 11.35 17.99 -41.75%
P/EPS 12.03 15.02 20.76 41.67 4.70 16.76 26.54 -40.90%
EY 8.31 6.66 4.82 2.40 21.29 5.97 3.77 69.12%
DY 8.33 4.33 4.82 0.00 9.60 3.98 3.77 69.39%
P/NAPS 0.84 0.77 0.70 0.74 0.72 0.96 1.02 -12.10%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 16/11/09 28/08/09 29/05/09 26/02/09 10/11/08 30/07/08 -
Price 0.83 0.87 0.79 0.72 0.80 0.89 0.94 -
P/RPS 7.71 10.88 14.98 27.07 7.58 11.22 17.80 -42.66%
P/EPS 11.61 16.54 23.10 40.00 5.15 16.57 26.26 -41.87%
EY 8.61 6.05 4.33 2.50 19.43 6.03 3.81 71.95%
DY 8.63 3.93 4.33 0.00 8.76 4.02 3.81 72.21%
P/NAPS 0.81 0.85 0.77 0.71 0.78 0.95 1.01 -13.64%

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