[ARREIT] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[ARREIT] AMANAHRAYA REITS
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 2.37%
YoY- -43.07%
Quarter Report
Latest QR
Upcoming QR
ARREIT's Result
ARREIT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 99,689 67,142 58,116 60,906 56,392 61,552 67,040 6.83%
PBT 88,039 141,226 39,446 61,100 107,326 20,814 45,066 11.80%
Tax -5,864 0 0 0 0 0 0 -
NP 82,175 141,226 39,446 61,100 107,326 20,814 45,066 10.52%
-
NP to SH 82,175 141,226 39,446 61,100 107,326 20,814 45,066 10.52%
-
Tax Rate 6.66% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 17,514 -74,084 18,670 -194 -50,934 40,738 21,974 -3.70%
-
Net Worth 773,273 788,177 678,061 671,641 654,789 585,601 605,891 4.14%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 35,768 31,125 33,017 37,087 35,539 40,591 43,123 -3.06%
Div Payout % 43.53% 22.04% 83.70% 60.70% 33.11% 195.02% 95.69% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 773,273 788,177 678,061 671,641 654,789 585,601 605,891 4.14%
NOSH 573,219 573,219 573,219 573,219 573,219 573,219 573,219 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 82.43% 210.34% 67.87% 100.32% 190.32% 33.82% 67.22% -
ROE 10.63% 17.92% 5.82% 9.10% 16.39% 3.55% 7.44% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.39 11.71 10.14 10.63 9.84 10.74 11.68 6.85%
EPS 14.34 24.64 6.88 10.66 18.72 3.63 7.85 10.55%
DPS 6.24 5.43 5.76 6.47 6.20 7.08 7.52 -3.06%
NAPS 1.349 1.375 1.1829 1.1717 1.1423 1.0216 1.0553 4.17%
Adjusted Per Share Value based on latest NOSH - 573,219
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.39 11.71 10.14 10.63 9.84 10.74 11.70 6.82%
EPS 14.34 24.64 6.88 10.66 18.73 3.63 7.86 10.53%
DPS 6.24 5.43 5.76 6.47 6.20 7.08 7.52 -3.06%
NAPS 1.3492 1.3752 1.183 1.1718 1.1424 1.0217 1.0571 4.14%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.84 0.84 0.94 0.885 0.915 0.89 0.925 -
P/RPS 4.83 7.17 9.27 8.33 9.30 8.29 7.92 -7.90%
P/EPS 5.86 3.41 13.66 8.30 4.89 24.51 11.78 -10.98%
EY 17.07 29.33 7.32 12.04 20.46 4.08 8.49 12.33%
DY 7.43 6.46 6.13 7.31 6.78 7.96 8.13 -1.48%
P/NAPS 0.62 0.61 0.79 0.76 0.80 0.87 0.88 -5.66%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 30/05/18 30/05/17 27/05/16 29/05/15 28/05/14 23/05/13 -
Price 0.85 0.835 0.955 0.91 0.915 0.92 1.04 -
P/RPS 4.89 7.13 9.42 8.56 9.30 8.57 8.91 -9.51%
P/EPS 5.93 3.39 13.88 8.54 4.89 25.34 13.25 -12.53%
EY 16.87 29.51 7.21 11.71 20.46 3.95 7.55 14.33%
DY 7.34 6.50 6.03 7.11 6.78 7.70 7.23 0.25%
P/NAPS 0.63 0.61 0.81 0.78 0.80 0.90 0.99 -7.25%

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