[ARREIT] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1.69%
YoY- 65.03%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 56,392 61,552 67,040 65,565 63,653 47,270 45,681 3.57%
PBT 107,326 20,814 45,066 72,427 43,886 31,563 67,142 8.12%
Tax 0 0 0 0 0 0 0 -
NP 107,326 20,814 45,066 72,427 43,886 31,563 67,142 8.12%
-
NP to SH 107,326 20,814 45,066 72,427 43,886 31,563 67,142 8.12%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -50,934 40,738 21,974 -6,862 19,767 15,707 -21,461 15.48%
-
Net Worth 654,789 585,601 605,891 600,963 558,660 439,508 439,817 6.85%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 35,539 40,591 43,123 41,386 41,673 38,955 30,284 2.70%
Div Payout % 33.11% 195.02% 95.69% 57.14% 94.96% 123.42% 45.10% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 654,789 585,601 605,891 600,963 558,660 439,508 439,817 6.85%
NOSH 573,219 573,219 573,219 573,219 573,219 431,144 431,277 4.85%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 190.32% 33.82% 67.22% 110.47% 68.95% 66.77% 146.98% -
ROE 16.39% 3.55% 7.44% 12.05% 7.86% 7.18% 15.27% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.84 10.74 11.68 11.44 11.10 10.96 10.59 -1.21%
EPS 18.72 3.63 7.85 12.64 7.66 7.32 15.57 3.11%
DPS 6.20 7.08 7.52 7.22 7.27 9.02 7.01 -2.02%
NAPS 1.1423 1.0216 1.0553 1.0484 0.9746 1.0194 1.0198 1.90%
Adjusted Per Share Value based on latest NOSH - 573,219
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.84 10.74 11.70 11.44 11.10 8.25 7.97 3.57%
EPS 18.72 3.63 7.86 12.64 7.66 5.51 11.71 8.12%
DPS 6.20 7.08 7.52 7.22 7.27 6.80 5.28 2.71%
NAPS 1.1423 1.0216 1.057 1.0484 0.9746 0.7667 0.7673 6.85%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.915 0.89 0.925 0.93 0.94 0.89 0.75 -
P/RPS 9.30 8.29 7.92 8.13 8.47 8.12 7.08 4.64%
P/EPS 4.89 24.51 11.78 7.36 12.28 12.16 4.82 0.24%
EY 20.46 4.08 8.49 13.59 8.14 8.23 20.76 -0.24%
DY 6.78 7.96 8.13 7.76 7.73 10.13 9.35 -5.21%
P/NAPS 0.80 0.87 0.88 0.89 0.96 0.87 0.74 1.30%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 23/05/13 23/05/12 27/05/11 13/04/10 29/05/09 -
Price 0.915 0.92 1.04 0.93 0.95 0.90 0.72 -
P/RPS 9.30 8.57 8.91 8.13 8.56 8.21 6.80 5.35%
P/EPS 4.89 25.34 13.25 7.36 12.41 12.29 4.62 0.95%
EY 20.46 3.95 7.55 13.59 8.06 8.13 21.62 -0.91%
DY 6.78 7.70 7.23 7.76 7.65 10.02 9.74 -5.85%
P/NAPS 0.80 0.90 0.99 0.89 0.97 0.88 0.71 2.00%

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