[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
13-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -72.64%
YoY- 8.82%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 59,510 43,174 26,891 12,221 46,519 34,519 22,753 89.49%
PBT 41,401 31,517 20,732 8,448 30,877 22,705 14,755 98.56%
Tax 0 0 0 0 0 0 0 -
NP 41,401 31,517 20,732 8,448 30,877 22,705 14,755 98.56%
-
NP to SH 41,401 31,517 20,732 8,448 30,877 22,705 14,755 98.56%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,109 11,657 6,159 3,773 15,642 11,814 7,998 72.17%
-
Net Worth 558,545 556,997 556,768 439,508 440,396 440,200 439,975 17.19%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 41,959 32,386 22,126 8,019 30,920 14,762 14,754 100.34%
Div Payout % 101.35% 102.76% 106.73% 94.93% 100.14% 65.02% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 558,545 556,997 556,768 439,508 440,396 440,200 439,975 17.19%
NOSH 573,219 573,219 573,219 431,144 431,846 431,653 431,432 20.79%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 69.57% 73.00% 77.10% 69.13% 66.38% 65.78% 64.85% -
ROE 7.41% 5.66% 3.72% 1.92% 7.01% 5.16% 3.35% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.38 7.53 4.69 2.83 10.77 8.00 5.27 56.93%
EPS 7.90 5.99 3.62 1.96 7.15 5.26 3.42 74.47%
DPS 7.32 5.65 3.86 1.86 7.16 3.42 3.42 65.85%
NAPS 0.9744 0.9717 0.9713 1.0194 1.0198 1.0198 1.0198 -2.98%
Adjusted Per Share Value based on latest NOSH - 431,144
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.38 7.53 4.69 2.13 8.12 6.02 3.97 89.45%
EPS 7.22 5.50 3.62 1.47 5.39 3.96 2.57 98.72%
DPS 7.32 5.65 3.86 1.40 5.39 2.58 2.57 100.55%
NAPS 0.9745 0.9718 0.9714 0.7668 0.7684 0.768 0.7676 17.19%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.94 0.90 0.86 0.89 0.86 0.79 0.71 -
P/RPS 9.05 11.95 18.33 31.40 7.98 9.88 13.46 -23.19%
P/EPS 13.01 16.37 23.78 45.42 12.03 15.02 20.76 -26.70%
EY 7.68 6.11 4.21 2.20 8.31 6.66 4.82 36.30%
DY 7.79 6.28 4.49 2.09 8.33 4.33 4.82 37.59%
P/NAPS 0.96 0.93 0.89 0.87 0.84 0.77 0.70 23.36%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 11/02/11 28/10/10 02/08/10 13/04/10 10/02/10 16/11/09 28/08/09 -
Price 0.94 0.92 0.85 0.90 0.83 0.87 0.79 -
P/RPS 9.05 12.21 18.12 31.75 7.71 10.88 14.98 -28.46%
P/EPS 13.01 16.73 23.50 45.93 11.61 16.54 23.10 -31.72%
EY 7.68 5.98 4.26 2.18 8.61 6.05 4.33 46.37%
DY 7.79 6.14 4.54 2.07 8.63 3.93 4.33 47.76%
P/NAPS 0.96 0.95 0.88 0.88 0.81 0.85 0.77 15.79%

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