[ARREIT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

02-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 22.7%

YoY- 40.51%

Quarter Report

2nd Qtr ARREIT-300610(FRS)_Final.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	66,928	66,600	65,460	53,782	45,506	45,538	15,182	28.02%
YoY %	0.49%	1.74%	21.71%	18.19%	-0.07%	199.95%	-	-
Horiz. %	440.84%	438.68%	431.17%	354.25%	299.74%	299.95%	100.00%	-
PBT	44,796	39,824	43,674	41,464	29,510	30,864	8,682	31.42%
YoY %	12.48%	-8.82%	5.33%	40.51%	-4.39%	255.49%	-	-
Horiz. %	515.96%	458.70%	503.04%	477.59%	339.90%	355.49%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	44,796	39,824	43,674	41,464	29,510	30,864	8,682	31.42%
YoY %	12.48%	-8.82%	5.33%	40.51%	-4.39%	255.49%	-	-
Horiz. %	515.96%	458.70%	503.04%	477.59%	339.90%	355.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,796	39,824	43,674	41,464	29,510	30,864	8,682	31.42%
YoY %	12.48%	-8.82%	5.33%	40.51%	-4.39%	255.49%	-	-
Horiz. %	515.96%	458.70%	503.04%	477.59%	339.90%	355.49%	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%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	22,132	26,776	21,786	12,318	15,996	14,674	6,500	22.63%
YoY %	-17.34%	22.90%	76.86%	-22.99%	9.01%	125.75%	-	-
Horiz. %	340.49%	411.94%	335.17%	189.51%	246.09%	225.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	606,065	601,479	559,061	556,768	439,975	402,999	174,118	23.08%
YoY %	0.76%	7.59%	0.41%	26.55%	9.18%	131.45%	-	-
Horiz. %	348.08%	345.44%	321.08%	319.76%	252.69%	231.45%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	42,532	41,386	41,501	44,252	29,509	30,863	-	-
YoY %	2.77%	-0.28%	-6.22%	49.96%	-4.39%	0.00%	-	-
Horiz. %	137.81%	134.10%	134.47%	143.38%	95.61%	100.00%	-	-
Div Payout %	94.95%	103.92%	95.02%	106.73%	100.00%	100.00%	-	-
YoY %	-8.63%	9.37%	-10.97%	6.73%	0.00%	0.00%	-	-
Horiz. %	94.95%	103.92%	95.02%	106.73%	100.00%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	606,065	601,479	559,061	556,768	439,975	402,999	174,118	23.08%
YoY %	0.76%	7.59%	0.41%	26.55%	9.18%	131.45%	-	-
Horiz. %	348.08%	345.44%	321.08%	319.76%	252.69%	231.45%	100.00%	-
NOSH	573,219	573,219	573,219	573,219	431,432	431,061	183,940	20.83%
YoY %	0.00%	0.00%	0.00%	32.86%	0.09%	134.35%	-	-
Horiz. %	311.63%	311.63%	311.63%	311.63%	234.55%	234.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	66.93%	59.80%	66.72%	77.10%	64.85%	67.78%	57.19%	-
YoY %	11.92%	-10.37%	-13.46%	18.89%	-4.32%	18.52%	-	-
Horiz. %	117.03%	104.56%	116.66%	134.81%	113.39%	118.52%	100.00%	-
ROE	7.39%	6.62%	7.81%	7.45%	6.71%	7.66%	4.99%	-
YoY %	11.63%	-15.24%	4.83%	11.03%	-12.40%	53.51%	-	-
Horiz. %	148.10%	132.67%	156.51%	149.30%	134.47%	153.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	11.68	11.62	11.42	9.38	10.55	10.56	8.25	5.95%
YoY %	0.52%	1.75%	21.75%	-11.09%	-0.09%	28.00%	-	-
Horiz. %	141.58%	140.85%	138.42%	113.70%	127.88%	128.00%	100.00%	-
EPS	7.82	6.94	7.62	7.24	6.84	7.16	4.72	8.77%
YoY %	12.68%	-8.92%	5.25%	5.85%	-4.47%	51.69%	-	-
Horiz. %	165.68%	147.03%	161.44%	153.39%	144.92%	151.69%	100.00%	-
DPS	7.42	7.22	7.24	7.72	6.84	7.16	0.00	-
YoY %	2.77%	-0.28%	-6.22%	12.87%	-4.47%	0.00%	-	-
Horiz. %	103.63%	100.84%	101.12%	107.82%	95.53%	100.00%	-	-
NAPS	1.0573	1.0493	0.9753	0.9713	1.0198	0.9349	0.9466	1.85%
YoY %	0.76%	7.59%	0.41%	-4.76%	9.08%	-1.24%	-	-
Horiz. %	111.69%	110.85%	103.03%	102.61%	107.73%	98.76%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	11.68	11.62	11.42	9.38	7.94	7.94	2.65	28.01%
YoY %	0.52%	1.75%	21.75%	18.14%	0.00%	199.62%	-	-
Horiz. %	440.75%	438.49%	430.94%	353.96%	299.62%	299.62%	100.00%	-
EPS	7.82	6.94	7.62	7.24	5.15	5.38	1.51	31.50%
YoY %	12.68%	-8.92%	5.25%	40.58%	-4.28%	256.29%	-	-
Horiz. %	517.88%	459.60%	504.64%	479.47%	341.06%	356.29%	100.00%	-
DPS	7.42	7.22	7.24	7.72	5.15	5.38	0.00	-
YoY %	2.77%	-0.28%	-6.22%	49.90%	-4.28%	0.00%	-	-
Horiz. %	137.92%	134.20%	134.57%	143.49%	95.72%	100.00%	-	-
NAPS	1.0573	1.0493	0.9753	0.9713	0.7676	0.703	0.3038	23.07%
YoY %	0.76%	7.59%	0.41%	26.54%	9.19%	131.40%	-	-
Horiz. %	348.03%	345.39%	321.03%	319.72%	252.67%	231.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.995	0.92	0.92	0.86	0.71	0.95	0.93	-
P/RPS	8.52	7.92	8.06	9.17	6.73	8.99	11.27	-4.55%
YoY %	7.58%	-1.74%	-12.10%	36.26%	-25.14%	-20.23%	-	-
Horiz. %	75.60%	70.28%	71.52%	81.37%	59.72%	79.77%	100.00%	-
P/EPS	12.73	13.24	12.07	11.89	10.38	13.27	19.70	-7.01%
YoY %	-3.85%	9.69%	1.51%	14.55%	-21.78%	-32.64%	-	-
Horiz. %	64.62%	67.21%	61.27%	60.36%	52.69%	67.36%	100.00%	-
EY	7.85	7.55	8.28	8.41	9.63	7.54	5.08	7.51%
YoY %	3.97%	-8.82%	-1.55%	-12.67%	27.72%	48.43%	-	-
Horiz. %	154.53%	148.62%	162.99%	165.55%	189.57%	148.43%	100.00%	-
DY	7.46	7.85	7.87	8.98	9.63	7.54	0.00	-
YoY %	-4.97%	-0.25%	-12.36%	-6.75%	27.72%	0.00%	-	-
Horiz. %	98.94%	104.11%	104.38%	119.10%	127.72%	100.00%	-	-
P/NAPS	0.94	0.88	0.94	0.89	0.70	1.02	0.98	-0.69%
YoY %	6.82%	-6.38%	5.62%	27.14%	-31.37%	4.08%	-	-
Horiz. %	95.92%	89.80%	95.92%	90.82%	71.43%	104.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	27/08/12	23/08/11	02/08/10	28/08/09	30/07/08	25/07/07	-
Price	1.01	0.96	0.89	0.85	0.79	0.94	0.94	-
P/RPS	8.65	8.26	7.79	9.06	7.49	8.90	11.39	-4.47%
YoY %	4.72%	6.03%	-14.02%	20.96%	-15.84%	-21.86%	-	-
Horiz. %	75.94%	72.52%	68.39%	79.54%	65.76%	78.14%	100.00%	-
P/EPS	12.92	13.82	11.68	11.75	11.55	13.13	19.92	-6.95%
YoY %	-6.51%	18.32%	-0.60%	1.73%	-12.03%	-34.09%	-	-
Horiz. %	64.86%	69.38%	58.63%	58.99%	57.98%	65.91%	100.00%	-
EY	7.74	7.24	8.56	8.51	8.66	7.62	5.02	7.47%
YoY %	6.91%	-15.42%	0.59%	-1.73%	13.65%	51.79%	-	-
Horiz. %	154.18%	144.22%	170.52%	169.52%	172.51%	151.79%	100.00%	-
DY	7.35	7.52	8.13	9.08	8.66	7.62	0.00	-
YoY %	-2.26%	-7.50%	-10.46%	4.85%	13.65%	0.00%	-	-
Horiz. %	96.46%	98.69%	106.69%	119.16%	113.65%	100.00%	-	-
P/NAPS	0.96	0.91	0.91	0.88	0.77	1.01	0.99	-0.51%
YoY %	5.49%	0.00%	3.41%	14.29%	-23.76%	2.02%	-	-
Horiz. %	96.97%	91.92%	91.92%	88.89%	77.78%	102.02%	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