[ARREIT] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.4%
YoY- -36.47%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 87,267 99,927 84,996 59,620 58,674 59,982 55,271 7.90%
PBT 35,393 17,914 212,889 38,389 60,428 99,457 24,956 5.99%
Tax -4,760 -5,864 0 0 0 0 0 -
NP 30,633 12,050 212,889 38,389 60,428 99,457 24,956 3.47%
-
NP to SH 30,633 12,050 212,889 38,389 60,428 99,457 24,956 3.47%
-
Tax Rate 13.45% 32.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 56,634 87,877 -127,893 21,231 -1,754 -39,475 30,315 10.96%
-
Net Worth 776,540 768,229 790,298 678,864 664,017 647,623 577,289 5.06%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 22,355 34,106 34,278 32,042 35,998 36,112 36,915 -8.01%
Div Payout % 72.98% 283.04% 16.10% 83.47% 59.57% 36.31% 147.92% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 776,540 768,229 790,298 678,864 664,017 647,623 577,289 5.06%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 35.10% 12.06% 250.47% 64.39% 102.99% 165.81% 45.15% -
ROE 3.94% 1.57% 26.94% 5.65% 9.10% 15.36% 4.32% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.22 17.43 14.83 10.40 10.24 10.46 9.64 7.90%
EPS 5.34 2.10 37.14 6.70 10.54 17.35 4.35 3.47%
DPS 3.90 5.95 5.98 5.59 6.28 6.30 6.44 -8.01%
NAPS 1.3547 1.3402 1.3787 1.1843 1.1584 1.1298 1.0071 5.06%
Adjusted Per Share Value based on latest NOSH - 573,219
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.23 17.43 14.83 10.40 10.24 10.47 9.64 7.91%
EPS 5.34 2.10 37.14 6.70 10.54 17.35 4.35 3.47%
DPS 3.90 5.95 5.98 5.59 6.28 6.30 6.44 -8.01%
NAPS 1.3549 1.3404 1.3789 1.1844 1.1585 1.1299 1.0072 5.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.625 0.765 0.845 0.945 0.935 0.845 0.90 -
P/RPS 4.11 4.39 5.70 9.09 9.13 8.08 9.33 -12.76%
P/EPS 11.70 36.39 2.28 14.11 8.87 4.87 20.67 -9.04%
EY 8.55 2.75 43.95 7.09 11.27 20.53 4.84 9.93%
DY 6.24 7.78 7.08 5.92 6.72 7.46 7.16 -2.26%
P/NAPS 0.46 0.57 0.61 0.80 0.81 0.75 0.89 -10.40%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 25/11/19 29/11/18 24/11/17 25/11/16 26/11/15 25/11/14 -
Price 0.625 0.765 0.835 0.925 0.925 0.875 0.865 -
P/RPS 4.11 4.39 5.63 8.89 9.04 8.36 8.97 -12.18%
P/EPS 11.70 36.39 2.25 13.81 8.77 5.04 19.87 -8.44%
EY 8.55 2.75 44.48 7.24 11.40 19.83 5.03 9.23%
DY 6.24 7.78 7.16 6.04 6.79 7.20 7.45 -2.90%
P/NAPS 0.46 0.57 0.61 0.78 0.80 0.77 0.86 -9.89%

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