[ARREIT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.34%
YoY- 153.08%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 66,478 65,250 55,175 45,892 39,930 13,530 37.44%
PBT 72,162 42,317 39,472 66,619 26,323 7,477 57.28%
Tax 0 0 0 0 0 0 -
NP 72,162 42,317 39,472 66,619 26,323 7,477 57.28%
-
NP to SH 72,162 42,317 39,472 66,619 26,323 7,477 57.28%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -5,684 22,933 15,703 -20,727 13,607 6,053 -
-
Net Worth 601,307 559,118 556,997 440,564 403,260 174,619 28.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 41,730 40,182 45,917 29,559 21,458 4,371 56.94%
Div Payout % 57.83% 94.96% 116.33% 44.37% 81.52% 58.47% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 601,307 559,118 556,997 440,564 403,260 174,619 28.02%
NOSH 573,219 573,219 573,219 432,010 431,340 184,470 25.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 108.55% 64.85% 71.54% 145.16% 65.92% 55.26% -
ROE 12.00% 7.57% 7.09% 15.12% 6.53% 4.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.60 11.38 9.63 10.62 9.26 7.33 9.60%
EPS 12.59 7.38 6.89 15.42 6.10 4.05 25.43%
DPS 7.28 7.01 8.01 6.85 4.97 2.37 25.13%
NAPS 1.049 0.9754 0.9717 1.0198 0.9349 0.9466 2.07%
Adjusted Per Share Value based on latest NOSH - 432,010
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.60 11.38 9.63 8.01 6.97 2.36 37.45%
EPS 12.59 7.38 6.89 11.62 4.59 1.30 57.39%
DPS 7.28 7.01 8.01 5.16 3.74 0.76 57.05%
NAPS 1.0491 0.9755 0.9718 0.7687 0.7036 0.3047 28.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.94 0.88 0.90 0.79 0.90 0.94 -
P/RPS 8.11 7.73 9.35 7.44 9.72 12.82 -8.74%
P/EPS 7.47 11.92 13.07 5.12 14.75 23.19 -20.25%
EY 13.39 8.39 7.65 19.52 6.78 4.31 25.41%
DY 7.74 7.97 8.90 8.67 5.53 2.52 25.12%
P/NAPS 0.90 0.90 0.93 0.77 0.96 0.99 -1.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/12 30/11/11 28/10/10 16/11/09 10/11/08 - -
Price 0.93 0.92 0.92 0.87 0.89 0.00 -
P/RPS 8.02 8.08 9.56 8.19 9.61 0.00 -
P/EPS 7.39 12.46 13.36 5.64 14.58 0.00 -
EY 13.54 8.02 7.48 17.72 6.86 0.00 -
DY 7.83 7.62 8.71 7.87 5.59 0.00 -
P/NAPS 0.89 0.94 0.95 0.85 0.95 0.00 -

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
Post a Comment