[ARREIT] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[ARREIT] AMANAHRAYA REITS

Announcement Date

28-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 2.07%

YoY- 537.7%

Quarter Report

Financial Report 30062015.pdf

Latest QR

Upcoming QR

ARREIT's Result

ARREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	75,548	59,055	59,764	58,066	58,493	67,079	65,876	2.30%
YoY %	27.93%	-1.19%	2.92%	-0.73%	-12.80%	1.83%	-	-
Horiz. %	114.68%	89.65%	90.72%	88.14%	88.79%	101.83%	100.00%	-
PBT	212,659	38,542	60,472	109,544	17,178	45,856	71,748	19.84%
YoY %	451.76%	-36.26%	-44.80%	537.70%	-62.54%	-36.09%	-	-
Horiz. %	296.40%	53.72%	84.28%	152.68%	23.94%	63.91%	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	212,659	38,542	60,472	109,544	17,178	45,856	71,748	19.84%
YoY %	451.76%	-36.26%	-44.80%	537.70%	-62.54%	-36.09%	-	-
Horiz. %	296.40%	53.72%	84.28%	152.68%	23.94%	63.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	212,659	38,542	60,472	109,544	17,178	45,856	71,748	19.84%
YoY %	451.76%	-36.26%	-44.80%	537.70%	-62.54%	-36.09%	-	-
Horiz. %	296.40%	53.72%	84.28%	152.68%	23.94%	63.91%	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	-137,111	20,513	-708	-51,478	41,315	21,223	-5,872	69.02%
YoY %	-768.41%	2,997.32%	98.62%	-224.60%	94.67%	461.43%	-	-
Horiz. %	2,335.00%	-349.34%	12.06%	876.67%	-703.59%	-361.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	789,381	678,462	672,100	649,228	573,506	606,515	601,479	4.63%
YoY %	16.35%	0.95%	3.52%	13.20%	-5.44%	0.84%	-	-
Horiz. %	131.24%	112.80%	111.74%	107.94%	95.35%	100.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	34,565	32,157	36,514	37,201	37,545	43,303	41,329	-2.93%
YoY %	7.49%	-11.93%	-1.85%	-0.92%	-13.30%	4.78%	-	-
Horiz. %	83.63%	77.81%	88.35%	90.01%	90.84%	104.78%	100.00%	-
Div Payout %	16.25%	83.44%	60.38%	33.96%	218.57%	94.43%	57.60%	-
YoY %	-80.52%	38.19%	77.80%	-84.46%	131.46%	63.94%	-	-
Horiz. %	28.21%	144.86%	104.83%	58.96%	379.46%	163.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	789,381	678,462	672,100	649,228	573,506	606,515	601,479	4.63%
YoY %	16.35%	0.95%	3.52%	13.20%	-5.44%	0.84%	-	-
Horiz. %	131.24%	112.80%	111.74%	107.94%	95.35%	100.84%	100.00%	-
NOSH	573,219	573,219	573,219	573,219	573,219	573,219	573,219	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%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	281.49%	65.26%	101.18%	188.65%	29.37%	68.36%	108.91%	-
YoY %	331.34%	-35.50%	-46.37%	542.32%	-57.04%	-37.23%	-	-
Horiz. %	258.46%	59.92%	92.90%	173.22%	26.97%	62.77%	100.00%	-
ROE	26.94%	5.68%	9.00%	16.87%	3.00%	7.56%	11.93%	-
YoY %	374.30%	-36.89%	-46.65%	462.33%	-60.32%	-36.63%	-	-
Horiz. %	225.82%	47.61%	75.44%	141.41%	25.15%	63.37%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	13.18	10.30	10.43	10.13	10.20	11.69	11.49	2.31%
YoY %	27.96%	-1.25%	2.96%	-0.69%	-12.75%	1.74%	-	-
Horiz. %	114.71%	89.64%	90.77%	88.16%	88.77%	101.74%	100.00%	-
EPS	37.10	6.72	10.55	19.11	3.00	7.99	12.52	19.83%
YoY %	452.08%	-36.30%	-44.79%	537.00%	-62.45%	-36.18%	-	-
Horiz. %	296.33%	53.67%	84.27%	152.64%	23.96%	63.82%	100.00%	-
DPS	6.03	5.61	6.37	6.49	6.55	7.55	7.21	-2.93%
YoY %	7.49%	-11.93%	-1.85%	-0.92%	-13.25%	4.72%	-	-
Horiz. %	83.63%	77.81%	88.35%	90.01%	90.85%	104.72%	100.00%	-
NAPS	1.3771	1.1836	1.1725	1.1326	1.0005	1.0573	1.0493	4.63%
YoY %	16.35%	0.95%	3.52%	13.20%	-5.37%	0.76%	-	-
Horiz. %	131.24%	112.80%	111.74%	107.94%	95.35%	100.76%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 573,219
RPS	13.18	10.30	10.43	10.13	10.20	11.70	11.49	2.31%
YoY %	27.96%	-1.25%	2.96%	-0.69%	-12.82%	1.83%	-	-
Horiz. %	114.71%	89.64%	90.77%	88.16%	88.77%	101.83%	100.00%	-
EPS	37.10	6.72	10.55	19.11	3.00	8.00	12.52	19.83%
YoY %	452.08%	-36.30%	-44.79%	537.00%	-62.50%	-36.10%	-	-
Horiz. %	296.33%	53.67%	84.27%	152.64%	23.96%	63.90%	100.00%	-
DPS	6.03	5.61	6.37	6.49	6.55	7.55	7.21	-2.93%
YoY %	7.49%	-11.93%	-1.85%	-0.92%	-13.25%	4.72%	-	-
Horiz. %	83.63%	77.81%	88.35%	90.01%	90.85%	104.72%	100.00%	-
NAPS	1.3771	1.1836	1.1725	1.1326	1.0005	1.0581	1.0493	4.63%
YoY %	16.35%	0.95%	3.52%	13.20%	-5.44%	0.84%	-	-
Horiz. %	131.24%	112.80%	111.74%	107.94%	95.35%	100.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.86	0.96	0.905	0.87	0.915	0.995	0.92	-
P/RPS	6.53	9.32	8.68	8.59	8.97	8.51	8.01	-3.34%
YoY %	-29.94%	7.37%	1.05%	-4.24%	5.41%	6.24%	-	-
Horiz. %	81.52%	116.35%	108.36%	107.24%	111.99%	106.24%	100.00%	-
P/EPS	2.32	14.28	8.58	4.55	30.53	12.45	7.35	-17.47%
YoY %	-83.75%	66.43%	88.57%	-85.10%	145.22%	69.39%	-	-
Horiz. %	31.56%	194.29%	116.73%	61.90%	415.37%	169.39%	100.00%	-
EY	43.14	7.00	11.66	21.97	3.28	8.03	13.61	21.18%
YoY %	516.29%	-39.97%	-46.93%	569.82%	-59.15%	-41.00%	-	-
Horiz. %	316.97%	51.43%	85.67%	161.43%	24.10%	59.00%	100.00%	-
DY	7.01	5.84	7.04	7.46	7.16	7.59	7.84	-1.84%
YoY %	20.03%	-17.05%	-5.63%	4.19%	-5.67%	-3.19%	-	-
Horiz. %	89.41%	74.49%	89.80%	95.15%	91.33%	96.81%	100.00%	-
P/NAPS	0.62	0.81	0.77	0.77	0.91	0.94	0.88	-5.66%
YoY %	-23.46%	5.19%	0.00%	-15.38%	-3.19%	6.82%	-	-
Horiz. %	70.45%	92.05%	87.50%	87.50%	103.41%	106.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	29/08/17	24/08/16	28/08/15	28/08/14	23/08/13	27/08/12	-
Price	0.855	0.94	0.95	0.825	0.915	1.01	0.96	-
P/RPS	6.49	9.12	9.11	8.14	8.97	8.64	8.35	-4.11%
YoY %	-28.84%	0.11%	11.92%	-9.25%	3.82%	3.47%	-	-
Horiz. %	77.72%	109.22%	109.10%	97.49%	107.43%	103.47%	100.00%	-
P/EPS	2.30	13.98	9.01	4.32	30.53	12.63	7.67	-18.17%
YoY %	-83.55%	55.16%	108.56%	-85.85%	141.73%	64.67%	-	-
Horiz. %	29.99%	182.27%	117.47%	56.32%	398.04%	164.67%	100.00%	-
EY	43.39	7.15	11.10	23.16	3.28	7.91	13.04	22.17%
YoY %	506.85%	-35.59%	-52.07%	606.10%	-58.53%	-39.34%	-	-
Horiz. %	332.75%	54.83%	85.12%	177.61%	25.15%	60.66%	100.00%	-
DY	7.05	5.97	6.71	7.87	7.16	7.48	7.51	-1.04%
YoY %	18.09%	-11.03%	-14.74%	9.92%	-4.28%	-0.40%	-	-
Horiz. %	93.87%	79.49%	89.35%	104.79%	95.34%	99.60%	100.00%	-
P/NAPS	0.62	0.79	0.81	0.73	0.91	0.96	0.91	-6.19%
YoY %	-21.52%	-2.47%	10.96%	-19.78%	-5.21%	5.49%	-	-
Horiz. %	68.13%	86.81%	89.01%	80.22%	100.00%	105.49%	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