[ARREIT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.11%
YoY- 292.78%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,519 45,892 45,546 45,681 45,561 39,930 34,222 22.64%
PBT 30,878 66,619 66,391 67,142 67,067 26,323 21,738 26.28%
Tax 0 0 0 0 0 0 0 -
NP 30,878 66,619 66,391 67,142 67,067 26,323 21,738 26.28%
-
NP to SH 30,878 66,619 66,391 67,142 67,067 26,323 21,738 26.28%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,641 -20,727 -20,845 -21,461 -21,506 13,607 12,484 16.17%
-
Net Worth 440,996 440,564 440,213 439,817 439,916 403,260 404,461 5.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 30,936 29,559 29,559 30,284 30,284 21,458 25,830 12.74%
Div Payout % 100.19% 44.37% 44.52% 45.10% 45.16% 81.52% 118.83% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 440,996 440,564 440,213 439,817 439,916 403,260 404,461 5.91%
NOSH 432,433 432,010 431,666 431,277 431,375 431,340 432,625 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 66.38% 145.16% 145.77% 146.98% 147.20% 65.92% 63.52% -
ROE 7.00% 15.12% 15.08% 15.27% 15.25% 6.53% 5.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.76 10.62 10.55 10.59 10.56 9.26 7.91 22.70%
EPS 7.14 15.42 15.38 15.57 15.55 6.10 5.02 26.39%
DPS 7.16 6.85 6.85 7.01 7.01 4.97 5.97 12.84%
NAPS 1.0198 1.0198 1.0198 1.0198 1.0198 0.9349 0.9349 5.94%
Adjusted Per Share Value based on latest NOSH - 431,277
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.12 8.01 7.95 7.97 7.95 6.97 5.97 22.69%
EPS 5.39 11.62 11.58 11.71 11.70 4.59 3.79 26.38%
DPS 5.40 5.16 5.16 5.28 5.28 3.74 4.51 12.72%
NAPS 0.7694 0.7687 0.7681 0.7674 0.7675 0.7036 0.7057 5.91%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.79 0.71 0.75 0.73 0.90 0.95 -
P/RPS 7.99 7.44 6.73 7.08 6.91 9.72 12.01 -23.73%
P/EPS 12.04 5.12 4.62 4.82 4.70 14.75 18.91 -25.92%
EY 8.30 19.52 21.66 20.76 21.30 6.78 5.29 34.91%
DY 8.33 8.67 9.65 9.35 9.60 5.53 6.28 20.66%
P/NAPS 0.84 0.77 0.70 0.74 0.72 0.96 1.02 -12.10%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 16/11/09 28/08/09 29/05/09 26/02/09 10/11/08 30/07/08 -
Price 0.83 0.87 0.79 0.72 0.80 0.89 0.94 -
P/RPS 7.72 8.19 7.49 6.80 7.57 9.61 11.88 -24.91%
P/EPS 11.62 5.64 5.14 4.62 5.15 14.58 18.71 -27.14%
EY 8.60 17.72 19.47 21.62 19.43 6.86 5.35 37.10%
DY 8.63 7.87 8.67 9.74 8.76 5.59 6.35 22.62%
P/NAPS 0.81 0.85 0.77 0.71 0.78 0.95 1.01 -13.64%

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