[ARREIT] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

28-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 19.61%

YoY- 30.06%

Quarter Report

Financial Report 30062015.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	23,535	15,129	14,190	15,332	13,658	16,717	16,678	5.90%
YoY %	55.56%	6.62%	-7.45%	12.26%	-18.30%	0.23%	-	-
Horiz. %	141.11%	90.71%	85.08%	91.93%	81.89%	100.23%	100.00%	-
PBT	79,497	8,064	8,968	9,596	7,378	11,014	10,224	40.73%
YoY %	885.83%	-10.08%	-6.54%	30.06%	-33.01%	7.73%	-	-
Horiz. %	777.55%	78.87%	87.72%	93.86%	72.16%	107.73%	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	79,497	8,064	8,968	9,596	7,378	11,014	10,224	40.73%
YoY %	885.83%	-10.08%	-6.54%	30.06%	-33.01%	7.73%	-	-
Horiz. %	777.55%	78.87%	87.72%	93.86%	72.16%	107.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,497	8,064	8,968	9,596	7,378	11,014	10,224	40.73%
YoY %	885.83%	-10.08%	-6.54%	30.06%	-33.01%	7.73%	-	-
Horiz. %	777.55%	78.87%	87.72%	93.86%	72.16%	107.73%	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	-55,962	7,065	5,222	5,736	6,280	5,703	6,454	-
YoY %	-892.10%	35.29%	-8.96%	-8.66%	10.12%	-11.64%	-	-
Horiz. %	-867.09%	109.47%	80.91%	88.88%	97.30%	88.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	789,381	678,462	672,100	649,228	573,506	606,065	601,479	4.63%
YoY %	16.35%	0.95%	3.52%	13.20%	-5.37%	0.76%	-	-
Horiz. %	131.24%	112.80%	111.74%	107.94%	95.35%	100.76%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	11,120	7,681	8,540	9,114	7,451	10,489	10,317	1.25%
YoY %	44.77%	-10.06%	-6.30%	22.32%	-28.96%	1.67%	-	-
Horiz. %	107.78%	74.45%	82.78%	88.34%	72.22%	101.67%	100.00%	-
Div Payout %	13.99%	95.25%	95.24%	94.98%	101.00%	95.24%	100.92%	-
YoY %	-85.31%	0.01%	0.27%	-5.96%	6.05%	-5.63%	-	-
Horiz. %	13.86%	94.38%	94.37%	94.11%	100.08%	94.37%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	789,381	678,462	672,100	649,228	573,506	606,065	601,479	4.63%
YoY %	16.35%	0.95%	3.52%	13.20%	-5.37%	0.76%	-	-
Horiz. %	131.24%	112.80%	111.74%	107.94%	95.35%	100.76%	100.00%	-
NOSH	573,219	573,219	573,219	573,219	573,219	573,219	573,219	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	337.78%	53.30%	63.20%	62.59%	54.02%	65.89%	61.30%	-
YoY %	533.73%	-15.66%	0.97%	15.86%	-18.01%	7.49%	-	-
Horiz. %	551.03%	86.95%	103.10%	102.10%	88.12%	107.49%	100.00%	-
ROE	10.07%	1.19%	1.33%	1.48%	1.29%	1.82%	1.70%	-
YoY %	746.22%	-10.53%	-10.14%	14.73%	-29.12%	7.06%	-	-
Horiz. %	592.35%	70.00%	78.24%	87.06%	75.88%	107.06%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	4.11	2.64	2.48	2.67	2.38	2.92	2.91	5.92%
YoY %	55.68%	6.45%	-7.12%	12.18%	-18.49%	0.34%	-	-
Horiz. %	141.24%	90.72%	85.22%	91.75%	81.79%	100.34%	100.00%	-
EPS	13.87	1.41	1.56	1.67	1.29	1.92	1.78	40.78%
YoY %	883.69%	-9.62%	-6.59%	29.46%	-32.81%	7.87%	-	-
Horiz. %	779.21%	79.21%	87.64%	93.82%	72.47%	107.87%	100.00%	-
DPS	1.94	1.34	1.49	1.59	1.30	1.83	1.80	1.25%
YoY %	44.78%	-10.07%	-6.29%	22.31%	-28.96%	1.67%	-	-
Horiz. %	107.78%	74.44%	82.78%	88.33%	72.22%	101.67%	100.00%	-
NAPS	1.3771	1.1836	1.1725	1.1326	1.0005	1.0573	1.0493	4.63%
YoY %	16.35%	0.95%	3.52%	13.20%	-5.37%	0.76%	-	-
Horiz. %	131.24%	112.80%	111.74%	107.94%	95.35%	100.76%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	4.11	2.64	2.48	2.68	2.38	2.92	2.91	5.92%
YoY %	55.68%	6.45%	-7.46%	12.61%	-18.49%	0.34%	-	-
Horiz. %	141.24%	90.72%	85.22%	92.10%	81.79%	100.34%	100.00%	-
EPS	13.87	1.41	1.56	1.67	1.29	1.92	1.78	40.78%
YoY %	883.69%	-9.62%	-6.59%	29.46%	-32.81%	7.87%	-	-
Horiz. %	779.21%	79.21%	87.64%	93.82%	72.47%	107.87%	100.00%	-
DPS	1.94	1.34	1.49	1.59	1.30	1.83	1.80	1.25%
YoY %	44.78%	-10.07%	-6.29%	22.31%	-28.96%	1.67%	-	-
Horiz. %	107.78%	74.44%	82.78%	88.33%	72.22%	101.67%	100.00%	-
NAPS	1.3773	1.1837	1.1726	1.1327	1.0006	1.0574	1.0494	4.63%
YoY %	16.36%	0.95%	3.52%	13.20%	-5.37%	0.76%	-	-
Horiz. %	131.25%	112.80%	111.74%	107.94%	95.35%	100.76%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.86	0.96	0.905	0.87	0.915	0.995	0.92	-
P/RPS	20.95	36.37	36.56	32.53	38.40	34.12	31.62	-6.62%
YoY %	-42.40%	-0.52%	12.39%	-15.29%	12.54%	7.91%	-	-
Horiz. %	66.26%	115.02%	115.62%	102.88%	121.44%	107.91%	100.00%	-
P/EPS	6.20	68.24	57.85	51.97	71.09	51.78	51.58	-29.73%
YoY %	-90.91%	17.96%	11.31%	-26.90%	37.29%	0.39%	-	-
Horiz. %	12.02%	132.30%	112.16%	100.76%	137.82%	100.39%	100.00%	-
EY	16.13	1.47	1.73	1.92	1.41	1.93	1.94	42.31%
YoY %	997.28%	-15.03%	-9.90%	36.17%	-26.94%	-0.52%	-	-
Horiz. %	831.44%	75.77%	89.18%	98.97%	72.68%	99.48%	100.00%	-
DY	2.26	1.40	1.65	1.83	1.42	1.84	1.96	2.40%
YoY %	61.43%	-15.15%	-9.84%	28.87%	-22.83%	-6.12%	-	-
Horiz. %	115.31%	71.43%	84.18%	93.37%	72.45%	93.88%	100.00%	-
P/NAPS	0.62	0.81	0.77	0.77	0.91	0.94	0.88	-5.66%
YoY %	-23.46%	5.19%	0.00%	-15.38%	-3.19%	6.82%	-	-
Horiz. %	70.45%	92.05%	87.50%	87.50%	103.41%	106.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	29/08/17	24/08/16	28/08/15	28/08/14	23/08/13	27/08/12	-
Price	0.855	0.94	0.95	0.825	0.915	1.01	0.96	-
P/RPS	20.82	35.62	38.38	30.84	38.40	34.63	33.00	-7.38%
YoY %	-41.55%	-7.19%	24.45%	-19.69%	10.89%	4.94%	-	-
Horiz. %	63.09%	107.94%	116.30%	93.45%	116.36%	104.94%	100.00%	-
P/EPS	6.17	66.82	60.72	49.28	71.09	52.57	53.82	-30.28%
YoY %	-90.77%	10.05%	23.21%	-30.68%	35.23%	-2.32%	-	-
Horiz. %	11.46%	124.15%	112.82%	91.56%	132.09%	97.68%	100.00%	-
EY	16.22	1.50	1.65	2.03	1.41	1.90	1.86	43.44%
YoY %	981.33%	-9.09%	-18.72%	43.97%	-25.79%	2.15%	-	-
Horiz. %	872.04%	80.65%	88.71%	109.14%	75.81%	102.15%	100.00%	-
DY	2.27	1.43	1.57	1.93	1.42	1.81	1.87	3.28%
YoY %	58.74%	-8.92%	-18.65%	35.92%	-21.55%	-3.21%	-	-
Horiz. %	121.39%	76.47%	83.96%	103.21%	75.94%	96.79%	100.00%	-
P/NAPS	0.62	0.79	0.81	0.73	0.91	0.96	0.91	-6.19%
YoY %	-21.52%	-2.47%	10.96%	-19.78%	-5.21%	5.49%	-	-
Horiz. %	68.13%	86.81%	89.01%	80.22%	100.00%	105.49%	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