[ARREIT] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.94%
YoY- 67.94%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 58,066 58,493 67,079 65,876 65,350 50,656 45,546 4.12%
PBT 109,544 17,178 45,856 71,748 42,723 36,636 66,391 8.70%
Tax 0 0 0 0 0 0 0 -
NP 109,544 17,178 45,856 71,748 42,723 36,636 66,391 8.70%
-
NP to SH 109,544 17,178 45,856 71,748 42,723 36,636 66,391 8.70%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -51,478 41,315 21,223 -5,872 22,627 14,020 -20,845 16.25%
-
Net Worth 649,228 573,506 606,515 601,479 559,061 556,768 440,213 6.68%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 37,201 37,545 43,303 41,329 40,583 35,656 29,559 3.90%
Div Payout % 33.96% 218.57% 94.43% 57.60% 94.99% 97.33% 44.52% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 649,228 573,506 606,515 601,479 559,061 556,768 440,213 6.68%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 431,666 4.83%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 188.65% 29.37% 68.36% 108.91% 65.38% 72.32% 145.77% -
ROE 16.87% 3.00% 7.56% 11.93% 7.64% 6.58% 15.08% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.13 10.20 11.69 11.49 11.40 8.84 10.55 -0.67%
EPS 19.11 3.00 7.99 12.52 7.45 6.39 15.38 3.68%
DPS 6.49 6.55 7.55 7.21 7.08 6.22 6.85 -0.89%
NAPS 1.1326 1.0005 1.0573 1.0493 0.9753 0.9713 1.0198 1.76%
Adjusted Per Share Value based on latest NOSH - 573,219
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.13 10.20 11.70 11.49 11.40 8.84 7.95 4.11%
EPS 19.11 3.00 8.00 12.52 7.45 6.39 11.58 8.70%
DPS 6.49 6.55 7.55 7.21 7.08 6.22 5.16 3.89%
NAPS 1.1326 1.0005 1.0581 1.0493 0.9753 0.9713 0.768 6.68%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.87 0.915 0.995 0.92 0.92 0.86 0.71 -
P/RPS 8.59 8.97 8.51 8.01 8.07 9.73 6.73 4.14%
P/EPS 4.55 30.53 12.45 7.35 12.34 13.46 4.62 -0.25%
EY 21.97 3.28 8.03 13.61 8.10 7.43 21.66 0.23%
DY 7.46 7.16 7.59 7.84 7.70 7.23 9.65 -4.19%
P/NAPS 0.77 0.91 0.94 0.88 0.94 0.89 0.70 1.60%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 23/08/13 27/08/12 23/08/11 02/08/10 28/08/09 -
Price 0.825 0.915 1.01 0.96 0.89 0.85 0.79 -
P/RPS 8.14 8.97 8.64 8.35 7.81 9.62 7.49 1.39%
P/EPS 4.32 30.53 12.63 7.67 11.94 13.30 5.14 -2.85%
EY 23.16 3.28 7.91 13.04 8.37 7.52 19.47 2.93%
DY 7.87 7.16 7.48 7.51 7.96 7.32 8.67 -1.59%
P/NAPS 0.73 0.91 0.96 0.91 0.91 0.88 0.77 -0.88%

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