[ARREIT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 187.38%
YoY- -30.08%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,959 13,585 13,658 14,030 13,998 16,807 16,717 -11.29%
PBT 73,199 18,726 7,378 7,948 -9,096 10,948 11,014 252.26%
Tax 0 0 0 0 0 0 0 -
NP 73,199 18,726 7,378 7,948 -9,096 10,948 11,014 252.26%
-
NP to SH 73,199 18,726 7,378 7,948 -9,096 10,948 11,014 252.26%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost -59,240 -5,141 6,280 6,082 23,094 5,859 5,703 -
-
Net Worth 647,623 577,289 573,506 585,601 577,633 606,867 606,065 4.50%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 10,317 9,744 7,451 9,744 9,974 10,375 10,489 -1.09%
Div Payout % 14.10% 52.04% 101.00% 122.61% 0.00% 94.77% 95.24% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 647,623 577,289 573,506 585,601 577,633 606,867 606,065 4.50%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 524.39% 137.84% 54.02% 56.65% -64.98% 65.14% 65.89% -
ROE 11.30% 3.24% 1.29% 1.36% -1.57% 1.80% 1.82% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.44 2.37 2.38 2.45 2.44 2.93 2.92 -11.25%
EPS 12.77 3.27 1.29 1.39 1.55 1.91 1.92 252.44%
DPS 1.80 1.70 1.30 1.70 1.74 1.81 1.83 -1.09%
NAPS 1.1298 1.0071 1.0005 1.0216 1.0077 1.0587 1.0573 4.50%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.44 2.37 2.38 2.45 2.44 2.93 2.92 -11.25%
EPS 12.77 3.27 1.29 1.39 1.55 1.91 1.92 252.44%
DPS 1.80 1.70 1.30 1.70 1.74 1.81 1.83 -1.09%
NAPS 1.1298 1.0071 1.0005 1.0216 1.0077 1.0587 1.0573 4.50%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.83 0.90 0.915 0.89 1.00 1.03 0.995 -
P/RPS 34.08 37.98 38.40 36.36 40.95 35.13 34.12 -0.07%
P/EPS 6.50 27.55 71.09 64.19 -63.02 53.93 51.78 -74.83%
EY 15.39 3.63 1.41 1.56 -1.59 1.85 1.93 297.62%
DY 2.17 1.89 1.42 1.91 1.74 1.76 1.84 11.59%
P/NAPS 0.73 0.89 0.91 0.87 0.99 0.97 0.94 -15.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 25/11/14 28/08/14 28/05/14 18/02/14 20/11/13 23/08/13 -
Price 0.895 0.865 0.915 0.92 0.98 1.01 1.01 -
P/RPS 36.75 36.50 38.40 37.59 40.13 34.45 34.63 4.02%
P/EPS 7.01 26.48 71.09 66.35 -61.76 52.88 52.57 -73.80%
EY 14.27 3.78 1.41 1.51 -1.62 1.89 1.90 282.10%
DY 2.01 1.97 1.42 1.85 1.78 1.79 1.81 7.21%
P/NAPS 0.79 0.86 0.91 0.90 0.97 0.95 0.96 -12.15%

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