[ARREIT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.81%
YoY- -4.68%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 61,364 55,030 67,026 66,781 65,218 57,565 46,025 4.90%
PBT 35,009 45,401 44,461 40,941 42,953 42,022 30,273 2.45%
Tax 0 0 0 0 0 0 0 -
NP 35,009 45,401 44,461 40,941 42,953 42,022 30,273 2.45%
-
NP to SH 35,009 45,401 44,461 40,941 42,953 42,022 30,273 2.45%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 26,354 9,629 22,565 25,840 22,265 15,542 15,752 8.95%
-
Net Worth 647,623 577,289 606,867 601,307 559,118 556,997 440,200 6.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 34,393 35,921 42,265 40,201 40,813 43,182 19,683 9.74%
Div Payout % 98.24% 79.12% 95.06% 98.19% 95.02% 102.76% 65.02% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 647,623 577,289 606,867 601,307 559,118 556,997 440,200 6.64%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 431,653 4.83%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 57.05% 82.50% 66.33% 61.31% 65.86% 73.00% 65.78% -
ROE 5.41% 7.86% 7.33% 6.81% 7.68% 7.54% 6.88% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.71 9.60 11.69 11.65 11.38 10.04 10.66 0.07%
EPS 6.11 7.92 7.76 7.15 7.49 7.99 7.01 -2.26%
DPS 6.00 6.27 7.37 7.01 7.12 7.53 4.56 4.67%
NAPS 1.1298 1.0071 1.0587 1.049 0.9754 0.9717 1.0198 1.72%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.71 9.60 11.69 11.65 11.38 10.04 8.03 4.91%
EPS 6.11 7.92 7.76 7.14 7.49 7.33 5.28 2.46%
DPS 6.00 6.27 7.37 7.01 7.12 7.53 3.43 9.76%
NAPS 1.1299 1.0072 1.0588 1.0491 0.9755 0.9718 0.768 6.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.845 0.90 1.03 0.94 0.88 0.90 0.79 -
P/RPS 7.89 9.37 8.81 8.07 7.73 8.96 7.41 1.05%
P/EPS 13.84 11.36 13.28 13.16 11.74 12.28 11.26 3.49%
EY 7.23 8.80 7.53 7.60 8.52 8.15 8.88 -3.36%
DY 7.10 6.96 7.16 7.46 8.09 8.37 5.77 3.51%
P/NAPS 0.75 0.89 0.97 0.90 0.90 0.93 0.77 -0.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 20/11/13 22/11/12 30/11/11 28/10/10 16/11/09 -
Price 0.875 0.865 1.01 0.93 0.92 0.92 0.87 -
P/RPS 8.17 9.01 8.64 7.98 8.09 9.16 8.16 0.02%
P/EPS 14.33 10.92 13.02 13.02 12.28 12.55 12.40 2.43%
EY 6.98 9.16 7.68 7.68 8.14 7.97 8.06 -2.36%
DY 6.86 7.24 7.30 7.54 7.74 8.19 5.24 4.58%
P/NAPS 0.77 0.86 0.95 0.89 0.94 0.95 0.85 -1.63%

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