[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -79.42%

YoY- -11.6%

Quarter Report

Financial Report 31032017.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	60,418	45,326	30,350	15,220	57,386	43,090	28,679	64.11%
YoY %	33.30%	49.34%	99.41%	-73.48%	33.18%	50.25%	-	-
Horiz. %	210.67%	158.05%	105.83%	53.07%	200.10%	150.25%	100.00%	-
PBT	74,254	24,851	16,409	8,344	40,541	27,002	18,407	152.76%
YoY %	198.80%	51.45%	96.66%	-79.42%	50.14%	46.69%	-	-
Horiz. %	403.40%	135.01%	89.15%	45.33%	220.25%	146.69%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	74,254	24,851	16,409	8,344	40,541	27,002	18,407	152.76%
YoY %	198.80%	51.45%	96.66%	-79.42%	50.14%	46.69%	-	-
Horiz. %	403.40%	135.01%	89.15%	45.33%	220.25%	146.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,254	24,851	16,409	8,344	40,541	27,002	18,407	152.76%
YoY %	198.80%	51.45%	96.66%	-79.42%	50.14%	46.69%	-	-
Horiz. %	403.40%	135.01%	89.15%	45.33%	220.25%	146.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	-13,836	20,475	13,941	6,876	16,845	16,088	10,272	-
YoY %	-167.58%	46.87%	102.75%	-59.18%	4.71%	56.62%	-	-
Horiz. %	-134.70%	199.33%	135.72%	66.94%	163.99%	156.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	720,594	678,864	678,462	678,061	669,750	664,017	672,100	4.74%
YoY %	6.15%	0.06%	0.06%	1.24%	0.86%	-1.20%	-	-
Horiz. %	107.22%	101.01%	100.95%	100.89%	99.65%	98.80%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	31,527	23,845	15,820	8,197	33,819	25,680	17,483	47.99%
YoY %	32.22%	50.73%	93.00%	-75.76%	31.69%	46.89%	-	-
Horiz. %	180.33%	136.39%	90.49%	46.89%	193.44%	146.89%	100.00%	-
Div Payout %	42.46%	95.96%	96.42%	98.24%	83.42%	95.10%	94.98%	-
YoY %	-55.75%	-0.48%	-1.85%	17.77%	-12.28%	0.13%	-	-
Horiz. %	44.70%	101.03%	101.52%	103.43%	87.83%	100.13%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	720,594	678,864	678,462	678,061	669,750	664,017	672,100	4.74%
YoY %	6.15%	0.06%	0.06%	1.24%	0.86%	-1.20%	-	-
Horiz. %	107.22%	101.01%	100.95%	100.89%	99.65%	98.80%	100.00%	-
NOSH	573,219	573,219	573,219	573,219	573,219	573,219	573,219	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	122.90%	54.83%	54.07%	54.82%	70.65%	62.66%	64.18%	-
YoY %	124.15%	1.41%	-1.37%	-22.41%	12.75%	-2.37%	-	-
Horiz. %	191.49%	85.43%	84.25%	85.42%	110.08%	97.63%	100.00%	-
ROE	10.30%	3.66%	2.42%	1.23%	6.05%	4.07%	2.74%	-
YoY %	181.42%	51.24%	96.75%	-79.67%	48.65%	48.54%	-	-
Horiz. %	375.91%	133.58%	88.32%	44.89%	220.80%	148.54%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	10.54	7.91	5.29	2.66	10.01	7.52	5.00	64.18%
YoY %	33.25%	49.53%	98.87%	-73.43%	33.11%	50.40%	-	-
Horiz. %	210.80%	158.20%	105.80%	53.20%	200.20%	150.40%	100.00%	-
EPS	12.95	4.34	2.86	1.46	7.07	4.71	3.21	152.77%
YoY %	198.39%	51.75%	95.89%	-79.35%	50.11%	46.73%	-	-
Horiz. %	403.43%	135.20%	89.10%	45.48%	220.25%	146.73%	100.00%	-
DPS	5.50	4.16	2.76	1.43	5.90	4.48	3.05	47.99%
YoY %	32.21%	50.72%	93.01%	-75.76%	31.70%	46.89%	-	-
Horiz. %	180.33%	136.39%	90.49%	46.89%	193.44%	146.89%	100.00%	-
NAPS	1.2571	1.1843	1.1836	1.1829	1.1684	1.1584	1.1725	4.74%
YoY %	6.15%	0.06%	0.06%	1.24%	0.86%	-1.20%	-	-
Horiz. %	107.22%	101.01%	100.95%	100.89%	99.65%	98.80%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	10.54	7.91	5.29	2.66	10.01	7.52	5.00	64.18%
YoY %	33.25%	49.53%	98.87%	-73.43%	33.11%	50.40%	-	-
Horiz. %	210.80%	158.20%	105.80%	53.20%	200.20%	150.40%	100.00%	-
EPS	12.95	4.34	2.86	1.46	7.07	4.71	3.21	152.77%
YoY %	198.39%	51.75%	95.89%	-79.35%	50.11%	46.73%	-	-
Horiz. %	403.43%	135.20%	89.10%	45.48%	220.25%	146.73%	100.00%	-
DPS	5.50	4.16	2.76	1.43	5.90	4.48	3.05	47.99%
YoY %	32.21%	50.72%	93.01%	-75.76%	31.70%	46.89%	-	-
Horiz. %	180.33%	136.39%	90.49%	46.89%	193.44%	146.89%	100.00%	-
NAPS	1.2571	1.1843	1.1836	1.1829	1.1684	1.1584	1.1725	4.74%
YoY %	6.15%	0.06%	0.06%	1.24%	0.86%	-1.20%	-	-
Horiz. %	107.22%	101.01%	100.95%	100.89%	99.65%	98.80%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	0.91	0.945	0.96	0.94	0.92	0.935	0.905	-
P/RPS	8.63	11.95	18.13	35.40	9.19	12.44	18.09	-38.86%
YoY %	-27.78%	-34.09%	-48.79%	285.20%	-26.13%	-31.23%	-	-
Horiz. %	47.71%	66.06%	100.22%	195.69%	50.80%	68.77%	100.00%	-
P/EPS	7.02	21.80	33.54	64.58	13.01	19.85	28.18	-60.30%
YoY %	-67.80%	-35.00%	-48.06%	396.39%	-34.46%	-29.56%	-	-
Horiz. %	24.91%	77.36%	119.02%	229.17%	46.17%	70.44%	100.00%	-
EY	14.23	4.59	2.98	1.55	7.69	5.04	3.55	151.70%
YoY %	210.02%	54.03%	92.26%	-79.84%	52.58%	41.97%	-	-
Horiz. %	400.85%	129.30%	83.94%	43.66%	216.62%	141.97%	100.00%	-
DY	6.04	4.40	2.88	1.52	6.41	4.79	3.37	47.39%
YoY %	37.27%	52.78%	89.47%	-76.29%	33.82%	42.14%	-	-
Horiz. %	179.23%	130.56%	85.46%	45.10%	190.21%	142.14%	100.00%	-
P/NAPS	0.72	0.80	0.81	0.79	0.79	0.81	0.77	-4.36%
YoY %	-10.00%	-1.23%	2.53%	0.00%	-2.47%	5.19%	-	-
Horiz. %	93.51%	103.90%	105.19%	102.60%	102.60%	105.19%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	15/02/18	24/11/17	29/08/17	30/05/17	20/02/17	25/11/16	24/08/16	-
Price	0.89	0.925	0.94	0.955	0.95	0.925	0.95	-
P/RPS	8.44	11.70	17.75	35.97	9.49	12.31	18.99	-41.67%
YoY %	-27.86%	-34.08%	-50.65%	279.03%	-22.91%	-35.18%	-	-
Horiz. %	44.44%	61.61%	93.47%	189.42%	49.97%	64.82%	100.00%	-
P/EPS	6.87	21.34	32.84	65.61	13.43	19.64	29.58	-62.11%
YoY %	-67.81%	-35.02%	-49.95%	388.53%	-31.62%	-33.60%	-	-
Horiz. %	23.23%	72.14%	111.02%	221.81%	45.40%	66.40%	100.00%	-
EY	14.55	4.69	3.05	1.52	7.44	5.09	3.38	163.92%
YoY %	210.23%	53.77%	100.66%	-79.57%	46.17%	50.59%	-	-
Horiz. %	430.47%	138.76%	90.24%	44.97%	220.12%	150.59%	100.00%	-
DY	6.18	4.50	2.94	1.50	6.21	4.84	3.21	54.57%
YoY %	37.33%	53.06%	96.00%	-75.85%	28.31%	50.78%	-	-
Horiz. %	192.52%	140.19%	91.59%	46.73%	193.46%	150.78%	100.00%	-
P/NAPS	0.71	0.78	0.79	0.81	0.81	0.80	0.81	-8.38%
YoY %	-8.97%	-1.27%	-2.47%	0.00%	1.25%	-1.23%	-	-
Horiz. %	87.65%	96.30%	97.53%	100.00%	100.00%	98.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos