[ARREIT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.35%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,998 16,807 16,717 16,747 16,829 16,786 16,678 -10.99%
PBT -9,096 10,948 11,014 11,368 12,681 10,793 10,224 -
Tax 0 0 0 0 0 0 0 -
NP -9,096 10,948 11,014 11,368 12,681 10,793 10,224 -
-
NP to SH -9,096 10,948 11,014 11,368 12,681 10,793 10,224 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 23,094 5,859 5,703 5,379 4,148 5,993 6,454 133.40%
-
Net Worth 577,633 606,867 606,065 604,918 617,587 601,307 601,479 -2.65%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,974 10,375 10,489 10,776 11,751 10,260 10,317 -2.22%
Div Payout % 0.00% 94.77% 95.24% 94.80% 92.67% 95.07% 100.92% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 577,633 606,867 606,065 604,918 617,587 601,307 601,479 -2.65%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -64.98% 65.14% 65.89% 67.88% 75.35% 64.30% 61.30% -
ROE -1.57% 1.80% 1.82% 1.88% 2.05% 1.79% 1.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.44 2.93 2.92 2.92 2.94 2.93 2.91 -11.05%
EPS 1.55 1.91 1.92 1.98 2.82 1.88 1.78 -8.78%
DPS 1.74 1.81 1.83 1.88 2.05 1.79 1.80 -2.22%
NAPS 1.0077 1.0587 1.0573 1.0553 1.0774 1.049 1.0493 -2.65%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.44 2.93 2.92 2.92 2.94 2.93 2.91 -11.05%
EPS -1.59 1.91 1.92 1.98 2.21 1.88 1.78 -
DPS 1.74 1.81 1.83 1.88 2.05 1.79 1.80 -2.22%
NAPS 1.0078 1.0588 1.0574 1.0554 1.0775 1.0491 1.0494 -2.65%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 1.03 0.995 0.925 0.92 0.94 0.92 -
P/RPS 40.95 35.13 34.12 31.66 31.34 32.10 31.62 18.75%
P/EPS -63.02 53.93 51.78 46.64 41.59 49.92 51.58 -
EY -1.59 1.85 1.93 2.14 2.40 2.00 1.94 -
DY 1.74 1.76 1.84 2.03 2.23 1.90 1.96 -7.61%
P/NAPS 0.99 0.97 0.94 0.88 0.85 0.90 0.88 8.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 20/11/13 23/08/13 23/05/13 21/02/13 22/11/12 27/08/12 -
Price 0.98 1.01 1.01 1.04 0.93 0.93 0.96 -
P/RPS 40.13 34.45 34.63 35.60 31.68 31.76 33.00 13.88%
P/EPS -61.76 52.88 52.57 52.44 42.04 49.39 53.82 -
EY -1.62 1.89 1.90 1.91 2.38 2.02 1.86 -
DY 1.78 1.79 1.81 1.81 2.20 1.92 1.87 -3.22%
P/NAPS 0.97 0.95 0.96 0.99 0.86 0.89 0.91 4.33%

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