[ARREIT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.6%
YoY- 1.44%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 14,411 15,501 13,585 16,807 16,786 16,184 16,284 -2.01%
PBT 8,595 8,639 18,726 10,948 10,793 10,379 10,785 -3.70%
Tax 0 0 0 0 0 0 0 -
NP 8,595 8,639 18,726 10,948 10,793 10,379 10,785 -3.70%
-
NP to SH 8,595 8,639 18,726 10,948 10,793 10,379 10,785 -3.70%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,816 6,862 -5,141 5,859 5,993 5,805 5,499 0.93%
-
Net Worth 664,017 647,623 577,289 606,867 601,307 559,118 556,997 2.96%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,139 8,655 9,744 10,375 10,260 9,859 10,260 -3.78%
Div Payout % 94.70% 100.19% 52.04% 94.77% 95.07% 94.99% 95.14% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 664,017 647,623 577,289 606,867 601,307 559,118 556,997 2.96%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 59.64% 55.73% 137.84% 65.14% 64.30% 64.13% 66.23% -
ROE 1.29% 1.33% 3.24% 1.80% 1.79% 1.86% 1.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.51 2.70 2.37 2.93 2.93 2.82 2.84 -2.03%
EPS 1.50 1.51 3.27 1.91 1.88 1.81 1.88 -3.69%
DPS 1.42 1.51 1.70 1.81 1.79 1.72 1.79 -3.78%
NAPS 1.1584 1.1298 1.0071 1.0587 1.049 0.9754 0.9717 2.96%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.51 2.70 2.37 2.93 2.93 2.82 2.84 -2.03%
EPS 1.50 1.51 3.27 1.91 1.88 1.81 1.88 -3.69%
DPS 1.42 1.51 1.70 1.81 1.79 1.72 1.79 -3.78%
NAPS 1.1585 1.1299 1.0072 1.0588 1.0491 0.9755 0.9718 2.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.935 0.845 0.90 1.03 0.94 0.88 0.90 -
P/RPS 37.19 31.25 37.98 35.13 32.10 31.17 31.68 2.70%
P/EPS 62.36 56.07 27.55 53.93 49.92 48.60 47.83 4.51%
EY 1.60 1.78 3.63 1.85 2.00 2.06 2.09 -4.35%
DY 1.52 1.79 1.89 1.76 1.90 1.95 1.99 -4.38%
P/NAPS 0.81 0.75 0.89 0.97 0.90 0.90 0.93 -2.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 25/11/14 20/11/13 22/11/12 30/11/11 28/10/10 -
Price 0.925 0.875 0.865 1.01 0.93 0.92 0.92 -
P/RPS 36.79 32.36 36.50 34.45 31.76 32.59 32.39 2.14%
P/EPS 61.69 58.06 26.48 52.88 49.39 50.81 48.90 3.94%
EY 1.62 1.72 3.78 1.89 2.02 1.97 2.05 -3.84%
DY 1.54 1.73 1.97 1.79 1.92 1.87 1.95 -3.85%
P/NAPS 0.80 0.77 0.86 0.95 0.89 0.94 0.95 -2.82%

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