[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -92.52%
YoY- 0.94%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 61,607 46,023 30,522 15,190 55,232 41,273 27,688 70.18%
PBT 59,683 26,257 17,618 8,023 107,249 34,051 15,326 146.91%
Tax 0 0 0 0 0 0 0 -
NP 59,683 26,257 17,618 8,023 107,249 34,051 15,326 146.91%
-
NP to SH 59,683 26,257 17,618 8,023 107,249 34,051 15,326 146.91%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 1,924 19,766 12,904 7,167 -52,017 7,222 12,362 -70.96%
-
Net Worth 662,642 647,623 649,228 654,789 647,623 577,289 573,506 10.08%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 36,170 25,794 17,196 8,025 37,259 26,941 17,196 63.94%
Div Payout % 60.60% 98.24% 97.61% 100.03% 34.74% 79.12% 112.21% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 662,642 647,623 649,228 654,789 647,623 577,289 573,506 10.08%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 96.88% 57.05% 57.72% 52.82% 194.18% 82.50% 55.35% -
ROE 9.01% 4.05% 2.71% 1.23% 16.56% 5.90% 2.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.75 8.03 5.32 2.65 9.64 7.20 4.83 70.21%
EPS 10.41 4.58 3.07 1.40 18.71 5.94 2.67 147.10%
DPS 6.31 4.50 3.00 1.40 6.50 4.70 3.00 63.93%
NAPS 1.156 1.1298 1.1326 1.1423 1.1298 1.0071 1.0005 10.08%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.75 8.03 5.32 2.65 9.64 7.20 4.83 70.21%
EPS 10.41 4.58 3.07 1.40 18.71 5.94 2.67 147.10%
DPS 6.31 4.50 3.00 1.40 6.50 4.70 3.00 63.93%
NAPS 1.156 1.1298 1.1326 1.1423 1.1298 1.0071 1.0005 10.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.865 0.845 0.87 0.915 0.83 0.90 0.915 -
P/RPS 8.05 10.52 16.34 34.53 8.61 12.50 18.94 -43.38%
P/EPS 8.31 18.45 28.31 65.37 4.44 15.15 34.22 -60.97%
EY 12.04 5.42 3.53 1.53 22.54 6.60 2.92 156.47%
DY 7.29 5.33 3.45 1.53 7.83 5.22 3.28 70.06%
P/NAPS 0.75 0.75 0.77 0.80 0.73 0.89 0.91 -12.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 26/11/15 28/08/15 29/05/15 16/02/15 25/11/14 28/08/14 -
Price 0.88 0.875 0.825 0.915 0.895 0.865 0.915 -
P/RPS 8.19 10.90 15.49 34.53 9.29 12.01 18.94 -42.72%
P/EPS 8.45 19.10 26.84 65.37 4.78 14.56 34.22 -60.53%
EY 11.83 5.23 3.73 1.53 20.90 6.87 2.92 153.49%
DY 7.17 5.14 3.64 1.53 7.26 5.43 3.28 68.19%
P/NAPS 0.76 0.77 0.73 0.80 0.79 0.86 0.91 -11.28%

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