[ARREIT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 21.09%
YoY- 252.05%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 45,546 45,681 45,561 39,930 34,222 28,514 19,272 77.51%
PBT 66,391 67,142 67,067 26,323 21,738 17,094 10,647 239.16%
Tax 0 0 0 0 0 0 0 -
NP 66,391 67,142 67,067 26,323 21,738 17,094 10,647 239.16%
-
NP to SH 66,391 67,142 67,067 26,323 21,738 17,094 10,647 239.16%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -20,845 -21,461 -21,506 13,607 12,484 11,420 8,625 -
-
Net Worth 440,213 439,817 439,916 403,260 404,461 403,792 182,498 79.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 29,559 30,284 30,284 21,458 25,830 10,342 10,342 101.52%
Div Payout % 44.52% 45.10% 45.16% 81.52% 118.83% 60.50% 97.14% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 440,213 439,817 439,916 403,260 404,461 403,792 182,498 79.95%
NOSH 431,666 431,277 431,375 431,340 432,625 431,910 194,478 70.24%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 145.77% 146.98% 147.20% 65.92% 63.52% 59.95% 55.25% -
ROE 15.08% 15.27% 15.25% 6.53% 5.37% 4.23% 5.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.55 10.59 10.56 9.26 7.91 6.60 9.91 4.26%
EPS 15.38 15.57 15.55 6.10 5.02 3.96 5.47 99.33%
DPS 6.85 7.01 7.01 4.97 5.97 2.39 5.32 18.37%
NAPS 1.0198 1.0198 1.0198 0.9349 0.9349 0.9349 0.9384 5.70%
Adjusted Per Share Value based on latest NOSH - 431,340
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.95 7.97 7.95 6.97 5.97 4.97 3.36 77.65%
EPS 11.58 11.71 11.70 4.59 3.79 2.98 1.86 238.80%
DPS 5.16 5.28 5.28 3.74 4.51 1.80 1.80 101.92%
NAPS 0.7681 0.7674 0.7675 0.7036 0.7057 0.7045 0.3184 79.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.71 0.75 0.73 0.90 0.95 0.94 0.99 -
P/RPS 6.73 7.08 6.91 9.72 12.01 14.24 9.99 -23.17%
P/EPS 4.62 4.82 4.70 14.75 18.91 23.75 18.08 -59.76%
EY 21.66 20.76 21.30 6.78 5.29 4.21 5.53 148.68%
DY 9.65 9.35 9.60 5.53 6.28 2.55 5.37 47.86%
P/NAPS 0.70 0.74 0.72 0.96 1.02 1.01 1.05 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 10/11/08 30/07/08 30/04/08 05/02/08 -
Price 0.79 0.72 0.80 0.89 0.94 0.95 0.94 -
P/RPS 7.49 6.80 7.57 9.61 11.88 14.39 9.49 -14.60%
P/EPS 5.14 4.62 5.15 14.58 18.71 24.00 17.17 -55.28%
EY 19.47 21.62 19.43 6.86 5.35 4.17 5.82 123.84%
DY 8.67 9.74 8.76 5.59 6.35 2.52 5.66 32.91%
P/NAPS 0.77 0.71 0.78 0.95 1.01 1.02 1.00 -16.00%

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
Post a Comment