[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -67.22%
YoY- -30.08%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 55,232 41,273 27,688 14,030 64,269 50,270 33,464 39.53%
PBT 107,249 34,051 15,326 7,948 24,250 33,346 22,398 183.28%
Tax 0 0 0 0 0 0 0 -
NP 107,249 34,051 15,326 7,948 24,250 33,346 22,398 183.28%
-
NP to SH 107,249 34,051 15,326 7,948 24,250 33,346 22,398 183.28%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -52,017 7,222 12,362 6,082 40,019 16,924 11,066 -
-
Net Worth 647,623 577,289 573,506 585,601 577,633 606,867 606,065 4.50%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 37,259 26,941 17,196 9,744 41,615 31,699 21,266 45.18%
Div Payout % 34.74% 79.12% 112.21% 122.61% 171.61% 95.06% 94.95% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 647,623 577,289 573,506 585,601 577,633 606,867 606,065 4.50%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 194.18% 82.50% 55.35% 56.65% 37.73% 66.33% 66.93% -
ROE 16.56% 5.90% 2.67% 1.36% 4.20% 5.49% 3.70% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.64 7.20 4.83 2.45 11.21 8.77 5.84 39.54%
EPS 18.71 5.94 2.67 1.39 4.23 5.82 3.91 183.15%
DPS 6.50 4.70 3.00 1.70 7.26 5.53 3.71 45.18%
NAPS 1.1298 1.0071 1.0005 1.0216 1.0077 1.0587 1.0573 4.50%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.64 7.20 4.83 2.45 11.21 8.77 5.84 39.54%
EPS 18.71 5.94 2.67 1.39 4.23 5.82 3.91 183.15%
DPS 6.50 4.70 3.00 1.70 7.26 5.53 3.71 45.18%
NAPS 1.1299 1.0072 1.0006 1.0217 1.0078 1.0588 1.0574 4.50%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.83 0.90 0.915 0.89 1.00 1.03 0.995 -
P/RPS 8.61 12.50 18.94 36.36 8.92 11.74 17.04 -36.48%
P/EPS 4.44 15.15 34.22 64.19 23.64 17.71 25.46 -68.68%
EY 22.54 6.60 2.92 1.56 4.23 5.65 3.93 219.39%
DY 7.83 5.22 3.28 1.91 7.26 5.37 3.73 63.72%
P/NAPS 0.73 0.89 0.91 0.87 0.99 0.97 0.94 -15.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 25/11/14 28/08/14 28/05/14 18/02/14 20/11/13 23/08/13 -
Price 0.895 0.865 0.915 0.92 0.98 1.01 1.01 -
P/RPS 9.29 12.01 18.94 37.59 8.74 11.52 17.30 -33.85%
P/EPS 4.78 14.56 34.22 66.35 23.17 17.36 25.85 -67.44%
EY 20.90 6.87 2.92 1.51 4.32 5.76 3.87 206.87%
DY 7.26 5.43 3.28 1.85 7.41 5.48 3.67 57.38%
P/NAPS 0.79 0.86 0.91 0.90 0.97 0.95 0.96 -12.15%

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