[ARREIT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -183.08%
YoY- -171.73%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,295 15,584 13,959 13,998 16,829 16,392 16,336 -2.19%
PBT 13,539 33,426 73,199 -9,096 12,681 41,457 10,102 4.99%
Tax 0 0 0 0 0 0 0 -
NP 13,539 33,426 73,199 -9,096 12,681 41,457 10,102 4.99%
-
NP to SH 13,539 33,426 73,199 -9,096 12,681 41,457 10,102 4.99%
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 756 -17,842 -59,240 23,094 4,148 -25,065 6,234 -29.62%
-
Net Worth 669,750 662,642 647,623 577,633 617,587 601,651 558,545 3.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,139 10,375 10,317 9,974 11,751 10,776 9,572 -2.66%
Div Payout % 60.12% 31.04% 14.10% 0.00% 92.67% 25.99% 94.76% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 669,750 662,642 647,623 577,633 617,587 601,651 558,545 3.06%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 94.71% 214.49% 524.39% -64.98% 75.35% 252.91% 61.84% -
ROE 2.02% 5.04% 11.30% -1.57% 2.05% 6.89% 1.81% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.49 2.72 2.44 2.44 2.94 2.86 2.85 -2.22%
EPS 2.36 5.83 12.77 1.55 2.82 7.23 1.76 5.00%
DPS 1.42 1.81 1.80 1.74 2.05 1.88 1.67 -2.66%
NAPS 1.1684 1.156 1.1298 1.0077 1.0774 1.0496 0.9744 3.06%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.49 2.72 2.44 2.44 2.94 2.86 2.85 -2.22%
EPS 2.36 5.83 12.77 -1.59 2.21 7.23 1.76 5.00%
DPS 1.42 1.81 1.80 1.74 2.05 1.88 1.67 -2.66%
NAPS 1.1685 1.1561 1.1299 1.0078 1.0775 1.0497 0.9745 3.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.92 0.865 0.83 1.00 0.92 0.90 0.94 -
P/RPS 36.89 31.82 34.08 40.95 31.34 31.47 32.98 1.88%
P/EPS 38.95 14.83 6.50 -63.02 41.59 12.44 53.34 -5.10%
EY 2.57 6.74 15.39 -1.59 2.40 8.04 1.87 5.43%
DY 1.54 2.09 2.17 1.74 2.23 2.09 1.78 -2.38%
P/NAPS 0.79 0.75 0.73 0.99 0.85 0.86 0.96 -3.19%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 19/02/16 16/02/15 18/02/14 21/02/13 15/02/12 11/02/11 -
Price 0.95 0.88 0.895 0.98 0.93 0.92 0.94 -
P/RPS 38.09 32.37 36.75 40.13 31.68 32.17 32.98 2.42%
P/EPS 40.22 15.09 7.01 -61.76 42.04 12.72 53.34 -4.59%
EY 2.49 6.63 14.27 -1.62 2.38 7.86 1.87 4.88%
DY 1.49 2.06 2.01 1.78 2.20 2.04 1.78 -2.91%
P/NAPS 0.81 0.76 0.79 0.97 0.86 0.88 0.96 -2.78%

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