[ARREIT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 220.86%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 86,252 64,993 42,680 21,368 91,517 63,387 40,840 64.38%
PBT 31,585 26,885 17,085 8,944 -7,400 22,282 13,258 78.09%
Tax -160 0 0 0 0 0 0 -
NP 31,425 26,885 17,085 8,944 -7,400 22,282 13,258 77.49%
-
NP to SH 31,425 26,885 17,085 8,944 -7,400 22,282 13,258 77.49%
-
Tax Rate 0.51% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 54,827 38,108 25,595 12,424 98,917 41,105 27,582 57.89%
-
Net Worth 745,587 757,166 747,364 755,790 768,114 776,540 757,739 -1.06%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 29,119 12,610 12,610 -
Div Payout % - - - - 0.00% 56.60% 95.12% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 745,587 757,166 747,364 755,790 768,114 776,540 757,739 -1.06%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 36.43% 41.37% 40.03% 41.86% -8.09% 35.15% 32.46% -
ROE 4.21% 3.55% 2.29% 1.18% -0.96% 2.87% 1.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.05 11.34 7.45 3.73 15.97 11.06 7.12 64.47%
EPS 5.31 4.69 2.98 1.56 5.36 3.89 2.31 73.91%
DPS 0.00 0.00 0.00 0.00 5.08 2.20 2.20 -
NAPS 1.3007 1.3209 1.3038 1.3185 1.34 1.3547 1.3219 -1.06%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.05 11.34 7.45 3.73 15.97 11.06 7.13 64.32%
EPS 5.48 4.69 2.98 1.56 -1.29 3.89 2.31 77.59%
DPS 0.00 0.00 0.00 0.00 5.08 2.20 2.20 -
NAPS 1.3009 1.3211 1.304 1.3187 1.3402 1.3549 1.3221 -1.06%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.66 0.665 0.655 0.68 0.66 0.625 0.68 -
P/RPS 4.39 5.87 8.80 18.24 4.13 5.65 9.54 -40.31%
P/EPS 12.04 14.18 21.98 43.58 -51.13 16.08 29.40 -44.76%
EY 8.31 7.05 4.55 2.29 -1.96 6.22 3.40 81.15%
DY 0.00 0.00 0.00 0.00 7.70 3.52 3.24 -
P/NAPS 0.51 0.50 0.50 0.52 0.49 0.46 0.51 0.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 29/11/21 23/08/21 28/05/21 25/02/21 27/11/20 21/08/20 -
Price 0.67 0.65 0.65 0.665 0.67 0.625 0.645 -
P/RPS 4.45 5.73 8.73 17.84 4.20 5.65 9.05 -37.62%
P/EPS 12.22 13.86 21.81 42.62 -51.90 16.08 27.89 -42.22%
EY 8.18 7.22 4.59 2.35 -1.93 6.22 3.59 72.89%
DY 0.00 0.00 0.00 0.00 7.58 3.52 3.41 -
P/NAPS 0.52 0.49 0.50 0.50 0.50 0.46 0.49 4.02%

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