[ARREIT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 97.03%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 28,679 30,522 27,688 33,464 33,300 32,730 26,891 1.07%
PBT 18,407 17,618 15,326 22,398 19,912 21,837 20,732 -1.96%
Tax 0 0 0 0 0 0 0 -
NP 18,407 17,618 15,326 22,398 19,912 21,837 20,732 -1.96%
-
NP to SH 18,407 17,618 15,326 22,398 19,912 21,837 20,732 -1.96%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,272 12,904 12,362 11,066 13,388 10,893 6,159 8.89%
-
Net Worth 672,100 649,228 573,506 606,065 601,479 559,061 556,768 3.18%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 17,483 17,196 17,196 21,266 20,693 20,750 22,126 -3.84%
Div Payout % 94.98% 97.61% 112.21% 94.95% 103.92% 95.02% 106.73% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 672,100 649,228 573,506 606,065 601,479 559,061 556,768 3.18%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 64.18% 57.72% 55.35% 66.93% 59.80% 66.72% 77.10% -
ROE 2.74% 2.71% 2.67% 3.70% 3.31% 3.91% 3.72% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.00 5.32 4.83 5.84 5.81 5.71 4.69 1.07%
EPS 3.21 3.07 2.67 3.91 3.47 3.81 3.62 -1.98%
DPS 3.05 3.00 3.00 3.71 3.61 3.62 3.86 -3.84%
NAPS 1.1725 1.1326 1.0005 1.0573 1.0493 0.9753 0.9713 3.18%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.00 5.32 4.83 5.84 5.81 5.71 4.69 1.07%
EPS 3.21 3.07 2.67 3.91 3.47 3.81 3.62 -1.98%
DPS 3.05 3.00 3.00 3.71 3.61 3.62 3.86 -3.84%
NAPS 1.1725 1.1326 1.0005 1.0573 1.0493 0.9753 0.9713 3.18%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.905 0.87 0.915 0.995 0.92 0.92 0.86 -
P/RPS 18.09 16.34 18.94 17.04 15.84 16.11 18.33 -0.21%
P/EPS 28.18 28.31 34.22 25.46 26.48 24.15 23.78 2.86%
EY 3.55 3.53 2.92 3.93 3.78 4.14 4.21 -2.79%
DY 3.37 3.45 3.28 3.73 3.92 3.93 4.49 -4.66%
P/NAPS 0.77 0.77 0.91 0.94 0.88 0.94 0.89 -2.38%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 28/08/14 23/08/13 27/08/12 23/08/11 02/08/10 -
Price 0.95 0.825 0.915 1.01 0.96 0.89 0.85 -
P/RPS 18.99 15.49 18.94 17.30 16.53 15.59 18.12 0.78%
P/EPS 29.58 26.84 34.22 25.85 27.64 23.36 23.50 3.90%
EY 3.38 3.73 2.92 3.87 3.62 4.28 4.26 -3.77%
DY 3.21 3.64 3.28 3.67 3.76 4.07 4.54 -5.60%
P/NAPS 0.81 0.73 0.91 0.96 0.91 0.91 0.88 -1.37%

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