[ARREIT] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

23-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 99.73%

YoY- 5.33%

Quarter Report

2nd Qtr ARREIT-300611_Final.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	27,688	33,464	33,300	32,730	26,891	22,753	22,769	3.31%
YoY %	-17.26%	0.49%	1.74%	21.71%	18.19%	-0.07%	-	-
Horiz. %	121.60%	146.97%	146.25%	143.75%	118.10%	99.93%	100.00%	-
PBT	15,326	22,398	19,912	21,837	20,732	14,755	15,432	-0.11%
YoY %	-31.57%	12.48%	-8.82%	5.33%	40.51%	-4.39%	-	-
Horiz. %	99.31%	145.14%	129.03%	141.50%	134.34%	95.61%	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	15,326	22,398	19,912	21,837	20,732	14,755	15,432	-0.11%
YoY %	-31.57%	12.48%	-8.82%	5.33%	40.51%	-4.39%	-	-
Horiz. %	99.31%	145.14%	129.03%	141.50%	134.34%	95.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,326	22,398	19,912	21,837	20,732	14,755	15,432	-0.11%
YoY %	-31.57%	12.48%	-8.82%	5.33%	40.51%	-4.39%	-	-
Horiz. %	99.31%	145.14%	129.03%	141.50%	134.34%	95.61%	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	12,362	11,066	13,388	10,893	6,159	7,998	7,337	9.07%
YoY %	11.71%	-17.34%	22.90%	76.86%	-22.99%	9.01%	-	-
Horiz. %	168.49%	150.82%	182.47%	148.47%	83.94%	109.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	573,506	606,065	601,479	559,061	556,768	439,975	402,999	6.05%
YoY %	-5.37%	0.76%	7.59%	0.41%	26.55%	9.18%	-	-
Horiz. %	142.31%	150.39%	149.25%	138.73%	138.16%	109.18%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	17,196	21,266	20,693	20,750	22,126	14,754	15,431	1.82%
YoY %	-19.14%	2.77%	-0.27%	-6.22%	49.97%	-4.39%	-	-
Horiz. %	111.44%	137.81%	134.10%	134.47%	143.39%	95.61%	100.00%	-
Div Payout %	112.21%	94.95%	103.92%	95.02%	106.73%	100.00%	100.00%	-
YoY %	18.18%	-8.63%	9.37%	-10.97%	6.73%	0.00%	-	-
Horiz. %	112.21%	94.95%	103.92%	95.02%	106.73%	100.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	573,506	606,065	601,479	559,061	556,768	439,975	402,999	6.05%
YoY %	-5.37%	0.76%	7.59%	0.41%	26.55%	9.18%	-	-
Horiz. %	142.31%	150.39%	149.25%	138.73%	138.16%	109.18%	100.00%	-
NOSH	573,219	573,219	573,219	573,219	573,219	431,432	431,061	4.86%
YoY %	0.00%	0.00%	0.00%	0.00%	32.86%	0.09%	-	-
Horiz. %	132.98%	132.98%	132.98%	132.98%	132.98%	100.09%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	55.35%	66.93%	59.80%	66.72%	77.10%	64.85%	67.78%	-
YoY %	-17.30%	11.92%	-10.37%	-13.46%	18.89%	-4.32%	-	-
Horiz. %	81.66%	98.75%	88.23%	98.44%	113.75%	95.68%	100.00%	-
ROE	2.67%	3.70%	3.31%	3.91%	3.72%	3.35%	3.83%	-
YoY %	-27.84%	11.78%	-15.35%	5.11%	11.04%	-12.53%	-	-
Horiz. %	69.71%	96.61%	86.42%	102.09%	97.13%	87.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	4.83	5.84	5.81	5.71	4.69	5.27	5.28	-1.47%
YoY %	-17.29%	0.52%	1.75%	21.75%	-11.01%	-0.19%	-	-
Horiz. %	91.48%	110.61%	110.04%	108.14%	88.83%	99.81%	100.00%	-
EPS	2.67	3.91	3.47	3.81	3.62	3.42	3.58	-4.76%
YoY %	-31.71%	12.68%	-8.92%	5.25%	5.85%	-4.47%	-	-
Horiz. %	74.58%	109.22%	96.93%	106.42%	101.12%	95.53%	100.00%	-
DPS	3.00	3.71	3.61	3.62	3.86	3.42	3.58	-2.90%
YoY %	-19.14%	2.77%	-0.28%	-6.22%	12.87%	-4.47%	-	-
Horiz. %	83.80%	103.63%	100.84%	101.12%	107.82%	95.53%	100.00%	-
NAPS	1.0005	1.0573	1.0493	0.9753	0.9713	1.0198	0.9349	1.13%
YoY %	-5.37%	0.76%	7.59%	0.41%	-4.76%	9.08%	-	-
Horiz. %	107.02%	113.09%	112.24%	104.32%	103.89%	109.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	4.83	5.84	5.81	5.71	4.69	3.97	3.97	3.32%
YoY %	-17.29%	0.52%	1.75%	21.75%	18.14%	0.00%	-	-
Horiz. %	121.66%	147.10%	146.35%	143.83%	118.14%	100.00%	100.00%	-
EPS	2.67	3.91	3.47	3.81	3.62	2.57	2.69	-0.12%
YoY %	-31.71%	12.68%	-8.92%	5.25%	40.86%	-4.46%	-	-
Horiz. %	99.26%	145.35%	129.00%	141.64%	134.57%	95.54%	100.00%	-
DPS	3.00	3.71	3.61	3.62	3.86	2.57	2.69	1.83%
YoY %	-19.14%	2.77%	-0.28%	-6.22%	50.19%	-4.46%	-	-
Horiz. %	111.52%	137.92%	134.20%	134.57%	143.49%	95.54%	100.00%	-
NAPS	1.0005	1.0573	1.0493	0.9753	0.9713	0.7676	0.703	6.05%
YoY %	-5.37%	0.76%	7.59%	0.41%	26.54%	9.19%	-	-
Horiz. %	142.32%	150.40%	149.26%	138.73%	138.17%	109.19%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.915	0.995	0.92	0.92	0.86	0.71	0.95	-
P/RPS	18.94	17.04	15.84	16.11	18.33	13.46	17.99	0.86%
YoY %	11.15%	7.58%	-1.68%	-12.11%	36.18%	-25.18%	-	-
Horiz. %	105.28%	94.72%	88.05%	89.55%	101.89%	74.82%	100.00%	-
P/EPS	34.22	25.46	26.48	24.15	23.78	20.76	26.54	4.32%
YoY %	34.41%	-3.85%	9.65%	1.56%	14.55%	-21.78%	-	-
Horiz. %	128.94%	95.93%	99.77%	90.99%	89.60%	78.22%	100.00%	-
EY	2.92	3.93	3.78	4.14	4.21	4.82	3.77	-4.16%
YoY %	-25.70%	3.97%	-8.70%	-1.66%	-12.66%	27.85%	-	-
Horiz. %	77.45%	104.24%	100.27%	109.81%	111.67%	127.85%	100.00%	-
DY	3.28	3.73	3.92	3.93	4.49	4.82	3.77	-2.29%
YoY %	-12.06%	-4.85%	-0.25%	-12.47%	-6.85%	27.85%	-	-
Horiz. %	87.00%	98.94%	103.98%	104.24%	119.10%	127.85%	100.00%	-
P/NAPS	0.91	0.94	0.88	0.94	0.89	0.70	1.02	-1.88%
YoY %	-3.19%	6.82%	-6.38%	5.62%	27.14%	-31.37%	-	-
Horiz. %	89.22%	92.16%	86.27%	92.16%	87.25%	68.63%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	23/08/13	27/08/12	23/08/11	02/08/10	28/08/09	30/07/08	-
Price	0.915	1.01	0.96	0.89	0.85	0.79	0.94	-
P/RPS	18.94	17.30	16.53	15.59	18.12	14.98	17.80	1.03%
YoY %	9.48%	4.66%	6.03%	-13.96%	20.96%	-15.84%	-	-
Horiz. %	106.40%	97.19%	92.87%	87.58%	101.80%	84.16%	100.00%	-
P/EPS	34.22	25.85	27.64	23.36	23.50	23.10	26.26	4.50%
YoY %	32.38%	-6.48%	18.32%	-0.60%	1.73%	-12.03%	-	-
Horiz. %	130.31%	98.44%	105.26%	88.96%	89.49%	87.97%	100.00%	-
EY	2.92	3.87	3.62	4.28	4.26	4.33	3.81	-4.33%
YoY %	-24.55%	6.91%	-15.42%	0.47%	-1.62%	13.65%	-	-
Horiz. %	76.64%	101.57%	95.01%	112.34%	111.81%	113.65%	100.00%	-
DY	3.28	3.67	3.76	4.07	4.54	4.33	3.81	-2.46%
YoY %	-10.63%	-2.39%	-7.62%	-10.35%	4.85%	13.65%	-	-
Horiz. %	86.09%	96.33%	98.69%	106.82%	119.16%	113.65%	100.00%	-
P/NAPS	0.91	0.96	0.91	0.91	0.88	0.77	1.01	-1.72%
YoY %	-5.21%	5.49%	0.00%	3.41%	14.29%	-23.76%	-	-
Horiz. %	90.10%	95.05%	90.10%	90.10%	87.13%	76.24%	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