[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 1.43%
YoY- 802.65%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 96,685 72,013 45,480 21,945 60,418 45,326 30,350 116.04%
PBT 87,114 96,342 87,670 75,317 74,254 24,851 16,409 203.40%
Tax -5,864 0 0 0 0 0 0 -
NP 81,250 96,342 87,670 75,317 74,254 24,851 16,409 189.66%
-
NP to SH 81,250 96,342 87,670 75,317 74,254 24,851 16,409 189.66%
-
Tax Rate 6.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,435 -24,329 -42,190 -53,372 -13,836 20,475 13,941 7.00%
-
Net Worth 766,910 790,298 789,381 788,177 720,594 678,864 678,462 8.48%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 34,966 26,654 18,858 7,738 31,527 23,845 15,820 69.43%
Div Payout % 43.04% 27.67% 21.51% 10.27% 42.46% 95.96% 96.42% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 766,910 790,298 789,381 788,177 720,594 678,864 678,462 8.48%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 84.04% 133.78% 192.77% 343.21% 122.90% 54.83% 54.07% -
ROE 10.59% 12.19% 11.11% 9.56% 10.30% 3.66% 2.42% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.87 12.56 7.93 3.83 10.54 7.91 5.29 116.19%
EPS 14.17 16.81 15.29 13.14 12.95 4.34 2.86 189.78%
DPS 6.10 4.65 3.29 1.35 5.50 4.16 2.76 69.42%
NAPS 1.3379 1.3787 1.3771 1.375 1.2571 1.1843 1.1836 8.48%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.87 12.56 7.94 3.83 10.54 7.91 5.30 115.92%
EPS 14.18 16.81 15.30 13.14 12.96 4.34 2.86 189.91%
DPS 6.10 4.65 3.29 1.35 5.50 4.16 2.76 69.42%
NAPS 1.3381 1.3789 1.3773 1.3752 1.2573 1.1844 1.1837 8.49%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.82 0.845 0.86 0.84 0.91 0.945 0.96 -
P/RPS 4.86 6.73 10.84 21.94 8.63 11.95 18.13 -58.32%
P/EPS 5.79 5.03 5.62 6.39 7.02 21.80 33.54 -68.89%
EY 17.29 19.89 17.78 15.64 14.23 4.59 2.98 221.85%
DY 7.44 5.50 3.83 1.61 6.04 4.40 2.88 87.94%
P/NAPS 0.61 0.61 0.62 0.61 0.72 0.80 0.81 -17.18%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 14/02/19 29/11/18 30/08/18 30/05/18 15/02/18 24/11/17 29/08/17 -
Price 0.84 0.835 0.855 0.835 0.89 0.925 0.94 -
P/RPS 4.98 6.65 10.78 21.81 8.44 11.70 17.75 -57.04%
P/EPS 5.93 4.97 5.59 6.35 6.87 21.34 32.84 -67.95%
EY 16.87 20.13 17.89 15.74 14.55 4.69 3.05 211.78%
DY 7.26 5.57 3.85 1.62 6.18 4.50 2.94 82.39%
P/NAPS 0.63 0.61 0.62 0.61 0.71 0.78 0.79 -13.96%

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