[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -84.18%
YoY- 17.65%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 57,386 43,090 28,679 14,489 61,607 46,023 30,522 52.04%
PBT 40,541 27,002 18,407 9,439 59,683 26,257 17,618 73.85%
Tax 0 0 0 0 0 0 0 -
NP 40,541 27,002 18,407 9,439 59,683 26,257 17,618 73.85%
-
NP to SH 40,541 27,002 18,407 9,439 59,683 26,257 17,618 73.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 16,845 16,088 10,272 5,050 1,924 19,766 12,904 19.34%
-
Net Worth 669,750 664,017 672,100 671,641 662,642 647,623 649,228 2.08%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 33,819 25,680 17,483 8,942 36,170 25,794 17,196 56.65%
Div Payout % 83.42% 95.10% 94.98% 94.74% 60.60% 98.24% 97.61% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 669,750 664,017 672,100 671,641 662,642 647,623 649,228 2.08%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 70.65% 62.66% 64.18% 65.15% 96.88% 57.05% 57.72% -
ROE 6.05% 4.07% 2.74% 1.41% 9.01% 4.05% 2.71% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.01 7.52 5.00 2.53 10.75 8.03 5.32 52.11%
EPS 7.07 4.71 3.21 1.65 10.41 4.58 3.07 73.94%
DPS 5.90 4.48 3.05 1.56 6.31 4.50 3.00 56.65%
NAPS 1.1684 1.1584 1.1725 1.1717 1.156 1.1298 1.1326 2.08%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.01 7.52 5.00 2.53 10.75 8.03 5.32 52.11%
EPS 7.07 4.71 3.21 1.65 10.41 4.58 3.07 73.94%
DPS 5.90 4.48 3.05 1.56 6.31 4.50 3.00 56.65%
NAPS 1.1684 1.1584 1.1725 1.1717 1.156 1.1298 1.1326 2.08%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.92 0.935 0.905 0.885 0.865 0.845 0.87 -
P/RPS 9.19 12.44 18.09 35.01 8.05 10.52 16.34 -31.74%
P/EPS 13.01 19.85 28.18 53.75 8.31 18.45 28.31 -40.30%
EY 7.69 5.04 3.55 1.86 12.04 5.42 3.53 67.65%
DY 6.41 4.79 3.37 1.76 7.29 5.33 3.45 50.84%
P/NAPS 0.79 0.81 0.77 0.76 0.75 0.75 0.77 1.71%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 24/08/16 27/05/16 19/02/16 26/11/15 28/08/15 -
Price 0.95 0.925 0.95 0.91 0.88 0.875 0.825 -
P/RPS 9.49 12.31 18.99 36.00 8.19 10.90 15.49 -27.75%
P/EPS 13.43 19.64 29.58 55.26 8.45 19.10 26.84 -36.84%
EY 7.44 5.09 3.38 1.81 11.83 5.23 3.73 58.12%
DY 6.21 4.84 3.21 1.71 7.17 5.14 3.64 42.54%
P/NAPS 0.81 0.80 0.81 0.78 0.76 0.77 0.73 7.14%

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