[ARREIT] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.58%
YoY- 70.53%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 59,982 55,271 67,100 66,478 65,250 55,175 45,892 4.56%
PBT 99,457 24,956 46,011 72,162 42,317 39,472 66,619 6.90%
Tax 0 0 0 0 0 0 0 -
NP 99,457 24,956 46,011 72,162 42,317 39,472 66,619 6.90%
-
NP to SH 99,457 24,956 46,011 72,162 42,317 39,472 66,619 6.90%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -39,475 30,315 21,089 -5,684 22,933 15,703 -20,727 11.32%
-
Net Worth 647,623 577,289 606,840 601,307 559,118 556,997 440,564 6.62%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 36,112 36,915 43,417 41,730 40,182 45,917 29,559 3.39%
Div Payout % 36.31% 147.92% 94.36% 57.83% 94.96% 116.33% 44.37% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 647,623 577,289 606,840 601,307 559,118 556,997 440,564 6.62%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 432,010 4.82%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 165.81% 45.15% 68.57% 108.55% 64.85% 71.54% 145.16% -
ROE 15.36% 4.32% 7.58% 12.00% 7.57% 7.09% 15.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.46 9.64 11.71 11.60 11.38 9.63 10.62 -0.25%
EPS 17.35 4.35 8.03 12.59 7.38 6.89 15.42 1.98%
DPS 6.30 6.44 7.57 7.28 7.01 8.01 6.85 -1.38%
NAPS 1.1298 1.0071 1.0587 1.049 0.9754 0.9717 1.0198 1.72%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.46 9.64 11.71 11.60 11.38 9.63 8.01 4.54%
EPS 17.35 4.35 8.03 12.59 7.38 6.89 11.62 6.90%
DPS 6.30 6.44 7.57 7.28 7.01 8.01 5.16 3.38%
NAPS 1.1298 1.0071 1.0587 1.049 0.9754 0.9717 0.7686 6.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.845 0.90 1.03 0.94 0.88 0.90 0.79 -
P/RPS 8.08 9.33 8.80 8.11 7.73 9.35 7.44 1.38%
P/EPS 4.87 20.67 12.83 7.47 11.92 13.07 5.12 -0.83%
EY 20.53 4.84 7.79 13.39 8.39 7.65 19.52 0.84%
DY 7.46 7.16 7.35 7.74 7.97 8.90 8.67 -2.47%
P/NAPS 0.75 0.89 0.97 0.90 0.90 0.93 0.77 -0.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 20/11/13 22/11/12 30/11/11 28/10/10 16/11/09 -
Price 0.875 0.865 1.01 0.93 0.92 0.92 0.87 -
P/RPS 8.36 8.97 8.63 8.02 8.08 9.56 8.19 0.34%
P/EPS 5.04 19.87 12.58 7.39 12.46 13.36 5.64 -1.85%
EY 19.83 5.03 7.95 13.54 8.02 7.48 17.72 1.89%
DY 7.20 7.45 7.50 7.83 7.62 8.71 7.87 -1.47%
P/NAPS 0.77 0.86 0.95 0.89 0.94 0.95 0.85 -1.63%

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