[ARREIT] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.97%
YoY- -41.11%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 61,607 55,232 64,269 66,915 65,306 59,510 46,519 4.79%
PBT 59,683 107,249 24,250 43,387 73,672 41,401 30,877 11.60%
Tax 0 0 0 0 0 0 0 -
NP 59,683 107,249 24,250 43,387 73,672 41,401 30,877 11.60%
-
NP to SH 59,683 107,249 24,250 43,387 73,672 41,401 30,877 11.60%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 1,924 -52,017 40,019 23,528 -8,366 18,109 15,642 -29.46%
-
Net Worth 662,642 647,623 577,633 617,587 601,651 558,545 440,396 7.04%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 36,170 37,259 41,615 42,704 41,386 41,959 30,920 2.64%
Div Payout % 60.60% 34.74% 171.61% 98.43% 56.18% 101.35% 100.14% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 662,642 647,623 577,633 617,587 601,651 558,545 440,396 7.04%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 431,846 4.83%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 96.88% 194.18% 37.73% 64.84% 112.81% 69.57% 66.38% -
ROE 9.01% 16.56% 4.20% 7.03% 12.24% 7.41% 7.01% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.75 9.64 11.21 11.67 11.39 10.38 10.77 -0.03%
EPS 10.41 18.71 4.23 8.18 12.85 7.90 7.15 6.45%
DPS 6.31 6.50 7.26 7.45 7.22 7.32 7.16 -2.08%
NAPS 1.156 1.1298 1.0077 1.0774 1.0496 0.9744 1.0198 2.11%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.75 9.64 11.21 11.67 11.39 10.38 8.12 4.78%
EPS 10.41 18.71 4.23 7.57 12.85 7.22 5.39 11.58%
DPS 6.31 6.50 7.26 7.45 7.22 7.32 5.39 2.66%
NAPS 1.1561 1.1299 1.0078 1.0775 1.0497 0.9745 0.7684 7.04%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.865 0.83 1.00 0.92 0.90 0.94 0.86 -
P/RPS 8.05 8.61 8.92 7.88 7.90 9.05 7.98 0.14%
P/EPS 8.31 4.44 23.64 12.15 7.00 13.01 12.03 -5.97%
EY 12.04 22.54 4.23 8.23 14.28 7.68 8.31 6.37%
DY 7.29 7.83 7.26 8.10 8.02 7.79 8.33 -2.19%
P/NAPS 0.75 0.73 0.99 0.85 0.86 0.96 0.84 -1.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 16/02/15 18/02/14 21/02/13 15/02/12 11/02/11 10/02/10 -
Price 0.88 0.895 0.98 0.93 0.92 0.94 0.83 -
P/RPS 8.19 9.29 8.74 7.97 8.08 9.05 7.71 1.01%
P/EPS 8.45 4.78 23.17 12.29 7.16 13.01 11.61 -5.15%
EY 11.83 20.90 4.32 8.14 13.97 7.68 8.61 5.43%
DY 7.17 7.26 7.41 8.01 7.85 7.79 8.63 -3.04%
P/NAPS 0.76 0.79 0.97 0.86 0.88 0.96 0.81 -1.05%

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