[ARREIT] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.49%
YoY- -69.41%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,584 13,959 13,998 16,829 16,392 16,336 12,000 4.44%
PBT 33,426 73,199 -9,096 12,681 41,457 10,102 8,173 26.44%
Tax 0 0 0 0 0 0 0 -
NP 33,426 73,199 -9,096 12,681 41,457 10,102 8,173 26.44%
-
NP to SH 33,426 73,199 -9,096 12,681 41,457 10,102 8,173 26.44%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 0.00% -
Total Cost -17,842 -59,240 23,094 4,148 -25,065 6,234 3,827 -
-
Net Worth 662,642 647,623 577,633 617,587 601,651 558,545 440,996 7.01%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,375 10,317 9,974 11,751 10,776 9,572 16,173 -7.12%
Div Payout % 31.04% 14.10% 0.00% 92.67% 25.99% 94.76% 197.88% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 662,642 647,623 577,633 617,587 601,651 558,545 440,996 7.01%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 432,433 4.80%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 214.49% 524.39% -64.98% 75.35% 252.91% 61.84% 68.11% -
ROE 5.04% 11.30% -1.57% 2.05% 6.89% 1.81% 1.85% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.72 2.44 2.44 2.94 2.86 2.85 2.77 -0.30%
EPS 5.83 12.77 1.55 2.82 7.23 1.76 1.89 20.64%
DPS 1.81 1.80 1.74 2.05 1.88 1.67 3.74 -11.38%
NAPS 1.156 1.1298 1.0077 1.0774 1.0496 0.9744 1.0198 2.11%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.72 2.44 2.44 2.94 2.86 2.85 2.09 4.48%
EPS 5.83 12.77 -1.59 2.21 7.23 1.76 1.43 26.37%
DPS 1.81 1.80 1.74 2.05 1.88 1.67 2.82 -7.12%
NAPS 1.1561 1.1299 1.0078 1.0775 1.0497 0.9745 0.7694 7.01%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.865 0.83 1.00 0.92 0.90 0.94 0.86 -
P/RPS 31.82 34.08 40.95 31.34 31.47 32.98 30.99 0.44%
P/EPS 14.83 6.50 -63.02 41.59 12.44 53.34 45.50 -17.03%
EY 6.74 15.39 -1.59 2.40 8.04 1.87 2.20 20.50%
DY 2.09 2.17 1.74 2.23 2.09 1.78 4.35 -11.49%
P/NAPS 0.75 0.73 0.99 0.85 0.86 0.96 0.84 -1.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 16/02/15 18/02/14 21/02/13 15/02/12 11/02/11 10/02/10 -
Price 0.88 0.895 0.98 0.93 0.92 0.94 0.83 -
P/RPS 32.37 36.75 40.13 31.68 32.17 32.98 29.91 1.32%
P/EPS 15.09 7.01 -61.76 42.04 12.72 53.34 43.92 -16.30%
EY 6.63 14.27 -1.62 2.38 7.86 1.87 2.28 19.46%
DY 2.06 2.01 1.78 2.20 2.04 1.78 4.51 -12.23%
P/NAPS 0.76 0.79 0.97 0.86 0.88 0.96 0.81 -1.05%

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