[ARREIT] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 57.52%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 23,880 27,929 15,092 14,295 15,584 13,959 13,998 9.30%
PBT 13,111 -9,228 49,403 13,539 33,426 73,199 -9,096 -
Tax -4,760 -5,864 0 0 0 0 0 -
NP 8,351 -15,092 49,403 13,539 33,426 73,199 -9,096 -
-
NP to SH 8,351 -15,092 49,403 13,539 33,426 73,199 -9,096 -
-
Tax Rate 36.31% - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 15,529 43,021 -34,311 756 -17,842 -59,240 23,094 -6.39%
-
Net Worth 766,853 766,910 720,594 669,750 662,642 647,623 577,633 4.83%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 9,744 8,311 7,681 8,139 10,375 10,317 9,974 -0.38%
Div Payout % 116.69% 0.00% 15.55% 60.12% 31.04% 14.10% 0.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 766,853 766,910 720,594 669,750 662,642 647,623 577,633 4.83%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 34.97% -54.04% 327.35% 94.71% 214.49% 524.39% -64.98% -
ROE 1.09% -1.97% 6.86% 2.02% 5.04% 11.30% -1.57% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.17 4.87 2.63 2.49 2.72 2.44 2.44 9.33%
EPS 1.46 -2.63 8.62 2.36 5.83 12.77 1.55 -0.99%
DPS 1.70 1.45 1.34 1.42 1.81 1.80 1.74 -0.38%
NAPS 1.3378 1.3379 1.2571 1.1684 1.156 1.1298 1.0077 4.83%
Adjusted Per Share Value based on latest NOSH - 573,219
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.17 4.87 2.63 2.49 2.72 2.44 2.44 9.33%
EPS 1.46 -2.63 8.62 2.36 5.83 12.77 -1.59 -
DPS 1.70 1.45 1.34 1.42 1.81 1.80 1.74 -0.38%
NAPS 1.338 1.3381 1.2573 1.1685 1.1561 1.1299 1.0078 4.83%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.74 0.82 0.91 0.92 0.865 0.83 1.00 -
P/RPS 17.76 16.83 34.56 36.89 31.82 34.08 40.95 -12.99%
P/EPS 50.79 -31.14 10.56 38.95 14.83 6.50 -63.02 -
EY 1.97 -3.21 9.47 2.57 6.74 15.39 -1.59 -
DY 2.30 1.77 1.47 1.54 2.09 2.17 1.74 4.75%
P/NAPS 0.55 0.61 0.72 0.79 0.75 0.73 0.99 -9.32%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 10/02/20 14/02/19 15/02/18 20/02/17 19/02/16 16/02/15 18/02/14 -
Price 0.725 0.84 0.89 0.95 0.88 0.895 0.98 -
P/RPS 17.40 17.24 33.80 38.09 32.37 36.75 40.13 -12.99%
P/EPS 49.76 -31.90 10.33 40.22 15.09 7.01 -61.76 -
EY 2.01 -3.13 9.68 2.49 6.63 14.27 -1.62 -
DY 2.34 1.73 1.51 1.49 2.06 2.01 1.78 4.66%
P/NAPS 0.54 0.63 0.71 0.81 0.76 0.79 0.97 -9.29%

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