[ARREIT] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
05-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 39,930 34,222 28,514 19,272 13,530 7,819 2,108 606.79%
PBT 26,323 21,738 17,094 10,647 7,477 4,341 1,241 662.00%
Tax 0 0 0 0 0 0 0 -
NP 26,323 21,738 17,094 10,647 7,477 4,341 1,241 662.00%
-
NP to SH 26,323 21,738 17,094 10,647 7,477 4,341 1,241 662.00%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,607 12,484 11,420 8,625 6,053 3,478 867 523.71%
-
Net Worth 403,260 404,461 403,792 182,498 174,619 174,670 175,332 73.97%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 21,458 25,830 10,342 10,342 4,371 - - -
Div Payout % 81.52% 118.83% 60.50% 97.14% 58.47% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 403,260 404,461 403,792 182,498 174,619 174,670 175,332 73.97%
NOSH 431,340 432,625 431,910 194,478 184,470 184,523 185,223 75.42%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 65.92% 63.52% 59.95% 55.25% 55.26% 55.52% 58.87% -
ROE 6.53% 5.37% 4.23% 5.83% 4.28% 2.49% 0.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.26 7.91 6.60 9.91 7.33 4.24 1.14 302.54%
EPS 6.10 5.02 3.96 5.47 4.05 2.35 0.67 334.26%
DPS 4.97 5.97 2.39 5.32 2.37 0.00 0.00 -
NAPS 0.9349 0.9349 0.9349 0.9384 0.9466 0.9466 0.9466 -0.82%
Adjusted Per Share Value based on latest NOSH - 194,478
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.97 5.97 4.97 3.36 2.36 1.36 0.37 604.20%
EPS 4.59 3.79 2.98 1.86 1.30 0.76 0.22 653.68%
DPS 3.74 4.51 1.80 1.80 0.76 0.00 0.00 -
NAPS 0.7035 0.7056 0.7044 0.3184 0.3046 0.3047 0.3059 73.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 0.95 0.94 0.99 0.94 0.93 0.88 -
P/RPS 9.72 12.01 14.24 9.99 12.82 21.95 77.32 -74.81%
P/EPS 14.75 18.91 23.75 18.08 23.19 39.53 131.34 -76.62%
EY 6.78 5.29 4.21 5.53 4.31 2.53 0.76 328.42%
DY 5.53 6.28 2.55 5.37 2.52 0.00 0.00 -
P/NAPS 0.96 1.02 1.01 1.05 0.99 0.98 0.93 2.13%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 30/07/08 30/04/08 05/02/08 - - - -
Price 0.89 0.94 0.95 0.94 0.00 0.00 0.00 -
P/RPS 9.61 11.88 14.39 9.49 0.00 0.00 0.00 -
P/EPS 14.58 18.71 24.00 17.17 0.00 0.00 0.00 -
EY 6.86 5.35 4.17 5.82 0.00 0.00 0.00 -
DY 5.59 6.35 2.52 5.66 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 1.02 1.00 0.00 0.00 0.00 -

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