[ARREIT] QoQ 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- 52.45%

YoY- 802.65%

Quarter Report

ARREIT-FS-Q1 2018.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Quarter Result
Revenue	27,929	24,424	23,535	21,945	15,092	14,976	15,129	50.31%
YoY %	14.35%	3.78%	7.25%	45.41%	0.77%	-1.01%	-	-
Horiz. %	184.61%	161.44%	155.56%	145.05%	99.76%	98.99%	100.00%	-
PBT	-9,228	8,672	79,497	75,317	49,403	8,442	8,064	-
YoY %	-206.41%	-89.09%	5.55%	52.45%	485.20%	4.69%	-	-
Horiz. %	-114.43%	107.54%	985.83%	933.99%	612.64%	104.69%	100.00%	-
Tax	-5,864	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	-15,092	8,672	79,497	75,317	49,403	8,442	8,064	-
YoY %	-274.03%	-89.09%	5.55%	52.45%	485.20%	4.69%	-	-
Horiz. %	-187.15%	107.54%	985.83%	933.99%	612.64%	104.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,092	8,672	79,497	75,317	49,403	8,442	8,064	-
YoY %	-274.03%	-89.09%	5.55%	52.45%	485.20%	4.69%	-	-
Horiz. %	-187.15%	107.54%	985.83%	933.99%	612.64%	104.69%	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%	-
YoY %	-	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	43,021	15,752	-55,962	-53,372	-34,311	6,534	7,065	232.36%
YoY %	173.11%	128.15%	-4.85%	-55.55%	-625.11%	-7.52%	-	-
Horiz. %	608.93%	222.96%	-792.10%	-755.44%	-485.65%	92.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	766,910	790,298	789,381	788,177	720,594	678,864	678,462	8.48%
YoY %	-2.96%	0.12%	0.15%	9.38%	6.15%	0.06%	-	-
Horiz. %	113.04%	116.48%	116.35%	116.17%	106.21%	100.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	8,311	7,738	11,120	7,738	7,681	8,025	7,681	5.38%
YoY %	7.41%	-30.41%	43.71%	0.74%	-4.29%	4.48%	-	-
Horiz. %	108.20%	100.74%	144.77%	100.74%	100.00%	104.48%	100.00%	-
Div Payout %	0.00%	89.24%	13.99%	10.27%	15.55%	95.06%	95.25%	-
YoY %	0.00%	537.88%	36.22%	-33.95%	-83.64%	-0.20%	-	-
Horiz. %	0.00%	93.69%	14.69%	10.78%	16.33%	99.80%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	766,910	790,298	789,381	788,177	720,594	678,864	678,462	8.48%
YoY %	-2.96%	0.12%	0.15%	9.38%	6.15%	0.06%	-	-
Horiz. %	113.04%	116.48%	116.35%	116.17%	106.21%	100.06%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	-54.04%	35.51%	337.78%	343.21%	327.35%	56.37%	53.30%	-
YoY %	-252.18%	-89.49%	-1.58%	4.84%	480.72%	5.76%	-	-
Horiz. %	-101.39%	66.62%	633.73%	643.92%	614.17%	105.76%	100.00%	-
ROE	-1.97%	1.10%	10.07%	9.56%	6.86%	1.24%	1.19%	-
YoY %	-279.09%	-89.08%	5.33%	39.36%	453.23%	4.20%	-	-
Horiz. %	-165.55%	92.44%	846.22%	803.36%	576.47%	104.20%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	4.87	4.26	4.11	3.83	2.63	2.61	2.64	50.24%
YoY %	14.32%	3.65%	7.31%	45.63%	0.77%	-1.14%	-	-
Horiz. %	184.47%	161.36%	155.68%	145.08%	99.62%	98.86%	100.00%	-
EPS	-2.63	1.51	13.87	13.14	8.62	1.47	1.41	-
YoY %	-274.17%	-89.11%	5.56%	52.44%	486.39%	4.26%	-	-
Horiz. %	-186.52%	107.09%	983.69%	931.91%	611.35%	104.26%	100.00%	-
DPS	1.45	1.35	1.94	1.35	1.34	1.40	1.34	5.38%
YoY %	7.41%	-30.41%	43.70%	0.75%	-4.29%	4.48%	-	-
Horiz. %	108.21%	100.75%	144.78%	100.75%	100.00%	104.48%	100.00%	-
NAPS	1.3379	1.3787	1.3771	1.375	1.2571	1.1843	1.1836	8.48%
YoY %	-2.96%	0.12%	0.15%	9.38%	6.15%	0.06%	-	-
Horiz. %	113.04%	116.48%	116.35%	116.17%	106.21%	100.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	4.87	4.26	4.11	3.83	2.63	2.61	2.64	50.24%
YoY %	14.32%	3.65%	7.31%	45.63%	0.77%	-1.14%	-	-
Horiz. %	184.47%	161.36%	155.68%	145.08%	99.62%	98.86%	100.00%	-
EPS	-2.63	1.51	13.87	13.14	8.62	1.47	1.41	-
YoY %	-274.17%	-89.11%	5.56%	52.44%	486.39%	4.26%	-	-
Horiz. %	-186.52%	107.09%	983.69%	931.91%	611.35%	104.26%	100.00%	-
DPS	1.45	1.35	1.94	1.35	1.34	1.40	1.34	5.38%
YoY %	7.41%	-30.41%	43.70%	0.75%	-4.29%	4.48%	-	-
Horiz. %	108.21%	100.75%	144.78%	100.75%	100.00%	104.48%	100.00%	-
NAPS	1.3381	1.3789	1.3773	1.3752	1.2573	1.1844	1.1837	8.49%
YoY %	-2.96%	0.12%	0.15%	9.38%	6.16%	0.06%	-	-
Horiz. %	113.04%	116.49%	116.36%	116.18%	106.22%	100.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	16.83	19.83	20.95	21.94	34.56	36.17	36.37	-40.08%
YoY %	-15.13%	-5.35%	-4.51%	-36.52%	-4.45%	-0.55%	-	-
Horiz. %	46.27%	54.52%	57.60%	60.32%	95.02%	99.45%	100.00%	-
P/EPS	-31.14	55.85	6.20	6.39	10.56	64.17	68.24	-
YoY %	-155.76%	800.81%	-2.97%	-39.49%	-83.54%	-5.96%	-	-
Horiz. %	-45.63%	81.84%	9.09%	9.36%	15.47%	94.04%	100.00%	-
EY	-3.21	1.79	16.13	15.64	9.47	1.56	1.47	-
YoY %	-279.33%	-88.90%	3.13%	65.15%	507.05%	6.12%	-	-
Horiz. %	-218.37%	121.77%	1,097.28%	1,063.95%	644.22%	106.12%	100.00%	-
DY	1.77	1.60	2.26	1.61	1.47	1.48	1.40	16.87%
YoY %	10.62%	-29.20%	40.37%	9.52%	-0.68%	5.71%	-	-
Horiz. %	126.43%	114.29%	161.43%	115.00%	105.00%	105.71%	100.00%	-
P/NAPS	0.61	0.61	0.62	0.61	0.72	0.80	0.81	-17.18%
YoY %	0.00%	-1.61%	1.64%	-15.28%	-10.00%	-1.23%	-	-
Horiz. %	75.31%	75.31%	76.54%	75.31%	88.89%	98.77%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
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	17.24	19.60	20.82	21.81	33.80	35.41	35.62	-38.27%
YoY %	-12.04%	-5.86%	-4.54%	-35.47%	-4.55%	-0.59%	-	-
Horiz. %	48.40%	55.03%	58.45%	61.23%	94.89%	99.41%	100.00%	-
P/EPS	-31.90	55.19	6.17	6.35	10.33	62.81	66.82	-
YoY %	-157.80%	794.49%	-2.83%	-38.53%	-83.55%	-6.00%	-	-
Horiz. %	-47.74%	82.60%	9.23%	9.50%	15.46%	94.00%	100.00%	-
EY	-3.13	1.81	16.22	15.74	9.68	1.59	1.50	-
YoY %	-272.93%	-88.84%	3.05%	62.60%	508.81%	6.00%	-	-
Horiz. %	-208.67%	120.67%	1,081.33%	1,049.33%	645.33%	106.00%	100.00%	-
DY	1.73	1.62	2.27	1.62	1.51	1.51	1.43	13.49%
YoY %	6.79%	-28.63%	40.12%	7.28%	0.00%	5.59%	-	-
Horiz. %	120.98%	113.29%	158.74%	113.29%	105.59%	105.59%	100.00%	-
P/NAPS	0.63	0.61	0.62	0.61	0.71	0.78	0.79	-13.96%
YoY %	3.28%	-1.61%	1.64%	-14.08%	-8.97%	-1.27%	-	-
Horiz. %	79.75%	77.22%	78.48%	77.22%	89.87%	98.73%	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