May 2013

 

Average Yield = 5.892%

REIT

Period

DPU (sen)

Price (RM)

Yield

NAV (RM)

Assets Type

AmanahRaya

Q4 – Dec12

2.0494

1.040

7.162%

1.0490

Retail

Tower

2H – Dec12

6.0400

1.630

7.067%

1.7982

Office

Quill Capita

2H – Dec12

4.1000

1.230

6.959%

1.3128

Office

Hektar

Q4 – Dec12

2.7000

1.600

6.750%

1.4900

Retail

UOA

2H – Dec12

4.9500

1.510

6.556%

1.4976

Office

Starhill

1H – Dec12

3.5873

1.110

6.464%

1.1165

Diversified

AmFirst

2H – Mar13

3.6500

1.060

6.425%

1.2193

Office

Atrium

Q1 -Mar13

2.2000

1.370

6.423%

1.2378

Industrial

Al-AQAR Healthcare

2H – Dec12

4.5400

1.340

5.821%

1.1000

Plantation

Al-Hadharah

2H – Dec12

5.5000

1.840

5.435%

1.8275

Diversified

Sunway

Q3 – Mar13

2.0600

1.630

5.055%

1.1146

Diversified

IGB REIT

FY12 – IPO

6.3800

1.360

4.691%

1.0247

Malls

CMMT

2H – Dec12

4.2400

1.850

4.584%

1.1532

Malls

Axis

Q1 -Dec13

4.5000

3.980

4.523%

2.1580

Office

Pavilion

2H – Dec12

3.5100

1.570

4.471%

1.1160

Malls

Last Updated : 31-May-13

Notes

  • AmFirst : Yield Uses DPU = 3.65 sen (Q4) + 1H13 DPU = 3.13 sen as it is Observed that 2H DPU > 1H DPU
  • AmanahRaya : Yield Uses DPU = 2.0494 sen + 1.7888 sen (Q3) + 1.8 sen (Q2) + 1.81 sen (Q1) due to it’s seasonal nature
  • Sunway : DPU Payout = 2.19sen (Q2 – Dec) + 0.83 sen (Advance for 1-Jan-13 to 13-Feb-13)
  • Al-Aqar KPJ : Yield Uses 2H12 DPU = 4.54 sen + 1H12 DPU = 3.26 sen as it is Observed that 2H DPU > 1H DPU
  • Tower : Yield Uses 1H12 DPU = 5.48 sen + 2H12 DPU = 6.04 sen
  • Al-Hadharah : Yield Uses 2H12 DPU = 5.5 sen + 1H12 DPU = 4.5 sen as it is Observed that 2H DPU > 1H DPU
  • IGB REIT : DPU = 6.38 sen (IPO FY12 Forecast)
  • AmFirst : 3-for-5 Rights @ RM0.83 ; 10 Jul 12 Circular ; NAV = RM1.44 -> RM1.18 ; Gearing = 45.89% -> 29.68% ; Loan Interest Savings = RM8.93Mil
  • Pavilion : DPU = 5.73 sen (IPO FY12 Forecast)

Withholding tax

  • Resident Individual = 10%
  • Non Resident Individual = 10%
  • Resident Institutional Investors = 10%
  • Non-Resident Institutional Investors = 10%
  • Resident Companies = 0% ; Subject to Corporate Tax at Prevailing Rate
  • Non-Resident Companies = 25% for Year of Assessment 2009

 

 

Comments are Closed