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

Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.11%
YoY- 7.73%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 14,190 15,332 13,658 16,717 16,678 16,367 14,670 -0.55%
PBT 8,968 9,596 7,378 11,014 10,224 10,903 12,066 -4.82%
Tax 0 0 0 0 0 0 0 -
NP 8,968 9,596 7,378 11,014 10,224 10,903 12,066 -4.82%
-
NP to SH 8,968 9,596 7,378 11,014 10,224 10,903 12,066 -4.82%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,222 5,736 6,280 5,703 6,454 5,464 2,604 12.28%
-
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 8,540 9,114 7,451 10,489 10,317 10,375 11,464 -4.78%
Div Payout % 95.24% 94.98% 101.00% 95.24% 100.92% 95.16% 95.01% -
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 63.20% 62.59% 54.02% 65.89% 61.30% 66.62% 82.25% -
ROE 1.33% 1.48% 1.29% 1.82% 1.70% 1.95% 2.17% -
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 2.48 2.67 2.38 2.92 2.91 2.86 2.56 -0.52%
EPS 1.56 1.67 1.29 1.92 1.78 1.90 2.10 -4.82%
DPS 1.49 1.59 1.30 1.83 1.80 1.81 2.00 -4.78%
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 2.48 2.67 2.38 2.92 2.91 2.86 2.56 -0.52%
EPS 1.56 1.67 1.29 1.92 1.78 1.90 2.10 -4.82%
DPS 1.49 1.59 1.30 1.83 1.80 1.81 2.00 -4.78%
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 36.56 32.53 38.40 34.12 31.62 32.22 33.60 1.41%
P/EPS 57.85 51.97 71.09 51.78 51.58 48.37 40.86 5.96%
EY 1.73 1.92 1.41 1.93 1.94 2.07 2.45 -5.62%
DY 1.65 1.83 1.42 1.84 1.96 1.97 2.33 -5.58%
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 38.38 30.84 38.40 34.63 33.00 31.17 33.21 2.43%
P/EPS 60.72 49.28 71.09 52.57 53.82 46.79 40.38 7.02%
EY 1.65 2.03 1.41 1.90 1.86 2.14 2.48 -6.56%
DY 1.57 1.93 1.42 1.81 1.87 2.03 2.35 -6.49%
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