[ARREIT] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -140.24%
YoY- -134.73%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 87,566 87,799 84,776 85,959 87,267 88,770 94,628 -5.03%
PBT -7,725 -8,500 -12,082 -12,328 35,393 35,503 39,853 -
Tax 0 0 0 0 -4,760 -4,760 -4,760 -
NP -7,725 -8,500 -12,082 -12,328 30,633 30,743 35,093 -
-
NP to SH -7,725 -8,500 -12,082 -12,328 30,633 30,743 35,093 -
-
Tax Rate - - - - 13.45% 13.41% 11.94% -
Total Cost 95,291 96,299 96,858 98,287 56,634 58,027 59,535 36.79%
-
Net Worth 757,166 747,364 755,790 768,114 776,540 757,739 767,197 -0.87%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 12,610 12,610 25,221 25,221 22,355 30,953 26,941 -39.68%
Div Payout % 0.00% 0.00% 0.00% 0.00% 72.98% 100.69% 76.77% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 757,166 747,364 755,790 768,114 776,540 757,739 767,197 -0.87%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -8.82% -9.68% -14.25% -14.34% 35.10% 34.63% 37.09% -
ROE -1.02% -1.14% -1.60% -1.60% 3.94% 4.06% 4.57% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.28 15.32 14.79 15.00 15.22 15.49 16.51 -5.02%
EPS -1.35 -1.48 -2.11 -2.15 5.34 5.36 6.12 -
DPS 2.20 2.20 4.40 4.40 3.90 5.40 4.70 -39.68%
NAPS 1.3209 1.3038 1.3185 1.34 1.3547 1.3219 1.3384 -0.87%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.28 15.32 14.79 15.00 15.23 15.49 16.51 -5.02%
EPS -1.35 -1.48 -2.11 -2.15 5.34 5.36 6.12 -
DPS 2.20 2.20 4.40 4.40 3.90 5.40 4.70 -39.68%
NAPS 1.3211 1.304 1.3187 1.3402 1.3549 1.3221 1.3386 -0.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.665 0.655 0.68 0.66 0.625 0.68 0.61 -
P/RPS 4.35 4.28 4.60 4.40 4.11 4.39 3.70 11.38%
P/EPS -49.35 -44.17 -32.26 -30.69 11.70 12.68 9.96 -
EY -2.03 -2.26 -3.10 -3.26 8.55 7.89 10.04 -
DY 3.31 3.36 6.47 6.67 6.24 7.94 7.70 -43.01%
P/NAPS 0.50 0.50 0.52 0.49 0.46 0.51 0.46 5.71%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 23/08/21 28/05/21 25/02/21 27/11/20 21/08/20 23/06/20 -
Price 0.65 0.65 0.665 0.67 0.625 0.645 0.685 -
P/RPS 4.25 4.24 4.50 4.47 4.11 4.16 4.15 1.59%
P/EPS -48.23 -43.83 -31.55 -31.15 11.70 12.03 11.19 -
EY -2.07 -2.28 -3.17 -3.21 8.55 8.32 8.94 -
DY 3.38 3.38 6.62 6.57 6.24 8.37 6.86 -37.59%
P/NAPS 0.49 0.50 0.50 0.50 0.46 0.49 0.51 -2.62%

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