[ALSREIT] QoQ TTM Result on 30-Jun-2020 [#2]

Stock

[ALSREIT] AL-SALAM REAL ESTATE INVESTMENT TRUST

Announcement Date

28-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -15.93%

YoY- -32.2%

Quarter Report

2nd Quarterly Report as at 30 June 2020.pdf

Latest QR

Upcoming QR

ALSREIT's Result

ALSREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	72,094	74,793	78,980	84,978	93,150	94,912	94,410	-16.44%
YoY %	-3.61%	-5.30%	-7.06%	-8.77%	-1.86%	0.53%	-	-
Horiz. %	76.36%	79.22%	83.66%	90.01%	98.67%	100.53%	100.00%	-
PBT	-13,866	-12,284	26,081	28,498	33,899	36,153	41,644	-
YoY %	-12.88%	-147.10%	-8.48%	-15.93%	-6.23%	-13.19%	-	-
Horiz. %	-33.30%	-29.50%	62.63%	68.43%	81.40%	86.81%	100.00%	-
Tax	-1,246	-1,246	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	-	-	-	-	-	-
NP	-15,112	-13,530	26,081	28,498	33,899	36,153	41,644	-
YoY %	-11.69%	-151.88%	-8.48%	-15.93%	-6.23%	-13.19%	-	-
Horiz. %	-36.29%	-32.49%	62.63%	68.43%	81.40%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,112	-13,530	26,081	28,498	33,899	36,153	41,644	-
YoY %	-11.69%	-151.88%	-8.48%	-15.93%	-6.23%	-13.19%	-	-
Horiz. %	-36.29%	-32.49%	62.63%	68.43%	81.40%	86.81%	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%	-
YoY %	-	-	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	87,206	88,323	52,899	56,480	59,251	58,759	52,766	39.74%
YoY %	-1.26%	66.97%	-6.34%	-4.68%	0.84%	11.36%	-	-
Horiz. %	165.27%	167.39%	100.25%	107.04%	112.29%	111.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	595,544	597,399	626,225	620,715	617,757	624,079	619,497	-2.59%
YoY %	-0.31%	-4.60%	0.89%	0.48%	-1.01%	0.74%	-	-
Horiz. %	96.13%	96.43%	101.09%	100.20%	99.72%	100.74%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	7,076	13,165	19,371	25,693	32,537	33,001	32,595	-63.84%
YoY %	-46.25%	-32.04%	-24.61%	-21.03%	-1.41%	1.25%	-	-
Horiz. %	21.71%	40.39%	59.43%	78.82%	99.82%	101.25%	100.00%	-
Div Payout %	0.00%	0.00%	74.28%	90.16%	95.99%	91.28%	78.27%	-
YoY %	0.00%	0.00%	-17.61%	-6.07%	5.16%	16.62%	-	-
Horiz. %	0.00%	0.00%	94.90%	115.19%	122.64%	116.62%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	595,544	597,399	626,225	620,715	617,757	624,079	619,497	-2.59%
YoY %	-0.31%	-4.60%	0.89%	0.48%	-1.01%	0.74%	-	-
Horiz. %	96.13%	96.43%	101.09%	100.20%	99.72%	100.74%	100.00%	-
NOSH	580,000	580,000	580,000	580,000	580,000	580,000	580,000	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%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	-20.96%	-18.09%	33.02%	33.54%	36.39%	38.09%	44.11%	-
YoY %	-15.87%	-154.78%	-1.55%	-7.83%	-4.46%	-13.65%	-	-
Horiz. %	-47.52%	-41.01%	74.86%	76.04%	82.50%	86.35%	100.00%	-
ROE	-2.54%	-2.26%	4.16%	4.59%	5.49%	5.79%	6.72%	-
YoY %	-12.39%	-154.33%	-9.37%	-16.39%	-5.18%	-13.84%	-	-
Horiz. %	-37.80%	-33.63%	61.90%	68.30%	81.70%	86.16%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	12.43	12.90	13.62	14.65	16.06	16.36	16.28	-16.44%
YoY %	-3.64%	-5.29%	-7.03%	-8.78%	-1.83%	0.49%	-	-
Horiz. %	76.35%	79.24%	83.66%	89.99%	98.65%	100.49%	100.00%	-
EPS	-2.61	-2.33	4.50	4.91	5.84	6.23	7.18	-
YoY %	-12.02%	-151.78%	-8.35%	-15.92%	-6.26%	-13.23%	-	-
Horiz. %	-36.35%	-32.45%	62.67%	68.38%	81.34%	86.77%	100.00%	-
DPS	1.22	2.27	3.34	4.43	5.61	5.69	5.62	-63.84%
YoY %	-46.26%	-32.04%	-24.60%	-21.03%	-1.41%	1.25%	-	-
Horiz. %	21.71%	40.39%	59.43%	78.83%	99.82%	101.25%	100.00%	-
NAPS	1.0268	1.03	1.0797	1.0702	1.0651	1.076	1.0681	-2.59%
YoY %	-0.31%	-4.60%	0.89%	0.48%	-1.01%	0.74%	-	-
Horiz. %	96.13%	96.43%	101.09%	100.20%	99.72%	100.74%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 580,000
RPS	12.63	13.10	13.84	14.89	16.32	16.63	16.54	-16.44%
YoY %	-3.59%	-5.35%	-7.05%	-8.76%	-1.86%	0.54%	-	-
Horiz. %	76.36%	79.20%	83.68%	90.02%	98.67%	100.54%	100.00%	-
EPS	-2.65	-2.37	4.57	4.99	5.94	6.33	7.30	-
YoY %	-11.81%	-151.86%	-8.42%	-15.99%	-6.16%	-13.29%	-	-
Horiz. %	-36.30%	-32.47%	62.60%	68.36%	81.37%	86.71%	100.00%	-
DPS	1.24	2.31	3.39	4.50	5.70	5.78	5.71	-63.83%
YoY %	-46.32%	-31.86%	-24.67%	-21.05%	-1.38%	1.23%	-	-
Horiz. %	21.72%	40.46%	59.37%	78.81%	99.82%	101.23%	100.00%	-
NAPS	1.0433	1.0465	1.097	1.0874	1.0822	1.0933	1.0853	-2.59%
YoY %	-0.31%	-4.60%	0.88%	0.48%	-1.02%	0.74%	-	-
Horiz. %	96.13%	96.42%	101.08%	100.19%	99.71%	100.74%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	0.60	0.55	0.63	0.69	0.74	0.81	0.88	-
P/RPS	4.83	4.27	4.63	4.71	4.61	4.95	5.41	-7.27%
YoY %	13.11%	-7.78%	-1.70%	2.17%	-6.87%	-8.50%	-	-
Horiz. %	89.28%	78.93%	85.58%	87.06%	85.21%	91.50%	100.00%	-
P/EPS	-23.03	-23.58	14.01	14.04	12.66	12.99	12.26	-
YoY %	2.33%	-268.31%	-0.21%	10.90%	-2.54%	5.95%	-	-
Horiz. %	-187.85%	-192.33%	114.27%	114.52%	103.26%	105.95%	100.00%	-
EY	-4.34	-4.24	7.14	7.12	7.90	7.70	8.16	-
YoY %	-2.36%	-159.38%	0.28%	-9.87%	2.60%	-5.64%	-	-
Horiz. %	-53.19%	-51.96%	87.50%	87.25%	96.81%	94.36%	100.00%	-
DY	2.03	4.13	5.30	6.42	7.58	7.02	6.39	-53.40%
YoY %	-50.85%	-22.08%	-17.45%	-15.30%	7.98%	9.86%	-	-
Horiz. %	31.77%	64.63%	82.94%	100.47%	118.62%	109.86%	100.00%	-
P/NAPS	0.58	0.53	0.58	0.64	0.69	0.75	0.82	-20.59%
YoY %	9.43%	-8.62%	-9.38%	-7.25%	-8.00%	-8.54%	-	-
Horiz. %	70.73%	64.63%	70.73%	78.05%	84.15%	91.46%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	28/05/21	19/02/21	26/11/20	28/08/20	29/05/20	25/02/20	21/11/19	-
Price	0.55	0.59	0.57	0.66	0.72	0.845	0.85	-
P/RPS	4.42	4.58	4.19	4.50	4.48	5.16	5.22	-10.48%
YoY %	-3.49%	9.31%	-6.89%	0.45%	-13.18%	-1.15%	-	-
Horiz. %	84.67%	87.74%	80.27%	86.21%	85.82%	98.85%	100.00%	-
P/EPS	-21.11	-25.29	12.68	13.43	12.32	13.56	11.84	-
YoY %	16.53%	-299.45%	-5.58%	9.01%	-9.14%	14.53%	-	-
Horiz. %	-178.29%	-213.60%	107.09%	113.43%	104.05%	114.53%	100.00%	-
EY	-4.74	-3.95	7.89	7.44	8.12	7.38	8.45	-
YoY %	-20.00%	-150.06%	6.05%	-8.37%	10.03%	-12.66%	-	-
Horiz. %	-56.09%	-46.75%	93.37%	88.05%	96.09%	87.34%	100.00%	-
DY	2.22	3.85	5.86	6.71	7.79	6.73	6.61	-51.65%
YoY %	-42.34%	-34.30%	-12.67%	-13.86%	15.75%	1.82%	-	-
Horiz. %	33.59%	58.25%	88.65%	101.51%	117.85%	101.82%	100.00%	-
P/NAPS	0.54	0.57	0.53	0.62	0.68	0.79	0.80	-23.03%
YoY %	-5.26%	7.55%	-14.52%	-8.82%	-13.92%	-1.25%	-	-
Horiz. %	67.50%	71.25%	66.25%	77.50%	85.00%	98.75%	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