[ALSREIT] YoY Quarter Result on 31-Mar-2021 [#1]

Stock

[ALSREIT] AL-SALAM REAL ESTATE INVESTMENT TRUST

Announcement Date

28-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- 118.16%

YoY- -23.2%

Quarter Report

Al Salam 1st Qtrly Report 2021.pdf

Latest QR

Upcoming QR

ALSREIT's Result

ALSREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Quarter Result
Revenue	19,900	18,895	16,887	18,731	21,430	23,192	18,982	0.78%
YoY %	5.32%	11.89%	-9.84%	-12.59%	-7.60%	22.18%	-	-
Horiz. %	104.84%	99.54%	88.96%	98.68%	112.90%	122.18%	100.00%	-
PBT	2,734	3,445	4,503	5,237	6,819	9,073	8,028	-16.41%
YoY %	-20.64%	-23.50%	-14.02%	-23.20%	-24.84%	13.02%	-	-
Horiz. %	34.06%	42.91%	56.09%	65.23%	84.94%	113.02%	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	2,734	3,445	4,503	5,237	6,819	9,073	8,028	-16.41%
YoY %	-20.64%	-23.50%	-14.02%	-23.20%	-24.84%	13.02%	-	-
Horiz. %	34.06%	42.91%	56.09%	65.23%	84.94%	113.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,734	3,445	4,503	5,237	6,819	9,073	8,028	-16.41%
YoY %	-20.64%	-23.50%	-14.02%	-23.20%	-24.84%	13.02%	-	-
Horiz. %	34.06%	42.91%	56.09%	65.23%	84.94%	113.02%	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	17,166	15,450	12,384	13,494	14,611	14,119	10,954	7.76%
YoY %	11.11%	24.76%	-8.23%	-7.64%	3.48%	28.89%	-	-
Horiz. %	156.71%	141.04%	113.05%	123.19%	133.39%	128.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	648,555	634,461	584,698	595,544	617,757	616,366	606,041	1.13%
YoY %	2.22%	8.51%	-1.82%	-3.60%	0.23%	1.70%	-	-
Horiz. %	107.02%	104.69%	96.48%	98.27%	101.93%	101.70%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	1,740	2,320	10,439	7,076	13,165	13,629	18,270	-32.39%
YoY %	-25.00%	-77.78%	47.53%	-46.25%	-3.40%	-25.40%	-	-
Horiz. %	9.52%	12.70%	57.14%	38.73%	72.06%	74.60%	100.00%	-
Div Payout %	63.64%	67.34%	231.85%	135.12%	193.08%	150.23%	227.58%	-
YoY %	-5.49%	-70.96%	71.59%	-30.02%	28.52%	-33.99%	-	-
Horiz. %	27.96%	29.59%	101.88%	59.37%	84.84%	66.01%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	648,555	634,461	584,698	595,544	617,757	616,366	606,041	1.13%
YoY %	2.22%	8.51%	-1.82%	-3.60%	0.23%	1.70%	-	-
Horiz. %	107.02%	104.69%	96.48%	98.27%	101.93%	101.70%	100.00%	-
NOSH	580,000	580,000	580,000	580,000	580,000	580,000	580,000	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%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	13.74%	18.23%	26.67%	27.96%	31.82%	39.12%	42.29%	-
YoY %	-24.63%	-31.65%	-4.61%	-12.13%	-18.66%	-7.50%	-	-
Horiz. %	32.49%	43.11%	63.06%	66.11%	75.24%	92.50%	100.00%	-
ROE	0.42%	0.54%	0.77%	0.88%	1.10%	1.47%	1.32%	-
YoY %	-22.22%	-29.87%	-12.50%	-20.00%	-25.17%	11.36%	-	-
Horiz. %	31.82%	40.91%	58.33%	66.67%	83.33%	111.36%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	3.43	3.26	2.91	3.23	3.69	4.00	3.27	0.79%
YoY %	5.21%	12.03%	-9.91%	-12.47%	-7.75%	22.32%	-	-
Horiz. %	104.89%	99.69%	88.99%	98.78%	112.84%	122.32%	100.00%	-
EPS	0.47	0.59	0.78	0.90	1.18	1.56	1.38	-16.41%
YoY %	-20.34%	-24.36%	-13.33%	-23.73%	-24.36%	13.04%	-	-
Horiz. %	34.06%	42.75%	56.52%	65.22%	85.51%	113.04%	100.00%	-
DPS	0.30	0.40	1.80	1.22	2.27	2.35	3.15	-32.39%
YoY %	-25.00%	-77.78%	47.54%	-46.26%	-3.40%	-25.40%	-	-
Horiz. %	9.52%	12.70%	57.14%	38.73%	72.06%	74.60%	100.00%	-
NAPS	1.1182	1.0939	1.0081	1.0268	1.0651	1.0627	1.0449	1.13%
YoY %	2.22%	8.51%	-1.82%	-3.60%	0.23%	1.70%	-	-
Horiz. %	107.02%	104.69%	96.48%	98.27%	101.93%	101.70%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 580,000
RPS	3.49	3.31	2.96	3.28	3.75	4.06	3.33	0.78%
YoY %	5.44%	11.82%	-9.76%	-12.53%	-7.64%	21.92%	-	-
Horiz. %	104.80%	99.40%	88.89%	98.50%	112.61%	121.92%	100.00%	-
EPS	0.48	0.60	0.79	0.92	1.19	1.59	1.41	-16.42%
YoY %	-20.00%	-24.05%	-14.13%	-22.69%	-25.16%	12.77%	-	-
Horiz. %	34.04%	42.55%	56.03%	65.25%	84.40%	112.77%	100.00%	-
DPS	0.30	0.41	1.83	1.24	2.31	2.39	3.20	-32.57%
YoY %	-26.83%	-77.60%	47.58%	-46.32%	-3.35%	-25.31%	-	-
Horiz. %	9.37%	12.81%	57.19%	38.75%	72.19%	74.69%	100.00%	-
NAPS	1.1362	1.1115	1.0243	1.0433	1.0822	1.0798	1.0617	1.13%
YoY %	2.22%	8.51%	-1.82%	-3.59%	0.22%	1.70%	-	-
Horiz. %	107.02%	104.69%	96.48%	98.27%	101.93%	101.70%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	0.435	0.485	0.49	0.60	0.74	0.845	0.90	-
P/RPS	12.68	14.89	16.83	18.58	20.03	21.13	27.50	-12.09%
YoY %	-14.84%	-11.53%	-9.42%	-7.24%	-5.21%	-23.16%	-	-
Horiz. %	46.11%	54.15%	61.20%	67.56%	72.84%	76.84%	100.00%	-
P/EPS	92.28	81.65	63.11	66.45	62.94	54.02	65.02	6.00%
YoY %	13.02%	29.38%	-5.03%	5.58%	16.51%	-16.92%	-	-
Horiz. %	141.93%	125.58%	97.06%	102.20%	96.80%	83.08%	100.00%	-
EY	1.08	1.22	1.58	1.50	1.59	1.85	1.54	-5.73%
YoY %	-11.48%	-22.78%	5.33%	-5.66%	-14.05%	20.13%	-	-
Horiz. %	70.13%	79.22%	102.60%	97.40%	103.25%	120.13%	100.00%	-
DY	0.69	0.82	3.67	2.03	3.07	2.78	3.50	-23.69%
YoY %	-15.85%	-77.66%	80.79%	-33.88%	10.43%	-20.57%	-	-
Horiz. %	19.71%	23.43%	104.86%	58.00%	87.71%	79.43%	100.00%	-
P/NAPS	0.39	0.44	0.49	0.58	0.69	0.80	0.86	-12.33%
YoY %	-11.36%	-10.20%	-15.52%	-15.94%	-13.75%	-6.98%	-	-
Horiz. %	45.35%	51.16%	56.98%	67.44%	80.23%	93.02%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	24/05/24	26/05/23	30/05/22	28/05/21	29/05/20	29/05/19	24/05/18	-
Price	0.425	0.48	0.48	0.55	0.72	0.915	0.85	-
P/RPS	12.39	14.73	16.49	17.03	19.49	22.88	25.97	-11.59%
YoY %	-15.89%	-10.67%	-3.17%	-12.62%	-14.82%	-11.90%	-	-
Horiz. %	47.71%	56.72%	63.50%	65.58%	75.05%	88.10%	100.00%	-
P/EPS	90.16	80.81	61.83	60.91	61.24	58.49	61.41	6.60%
YoY %	11.57%	30.70%	1.51%	-0.54%	4.70%	-4.75%	-	-
Horiz. %	146.82%	131.59%	100.68%	99.19%	99.72%	95.25%	100.00%	-
EY	1.11	1.24	1.62	1.64	1.63	1.71	1.63	-6.19%
YoY %	-10.48%	-23.46%	-1.22%	0.61%	-4.68%	4.91%	-	-
Horiz. %	68.10%	76.07%	99.39%	100.61%	100.00%	104.91%	100.00%	-
DY	0.71	0.83	3.75	2.22	3.15	2.57	3.71	-24.06%
YoY %	-14.46%	-77.87%	68.92%	-29.52%	22.57%	-30.73%	-	-
Horiz. %	19.14%	22.37%	101.08%	59.84%	84.91%	69.27%	100.00%	-
P/NAPS	0.38	0.44	0.48	0.54	0.68	0.86	0.81	-11.84%
YoY %	-13.64%	-8.33%	-11.11%	-20.59%	-20.93%	6.17%	-	-
Horiz. %	46.91%	54.32%	59.26%	66.67%	83.95%	106.17%	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