Performance Highlights

ALLY successfully expanded the scope of the investment policy beyond retail assets into commercial assets such as office buildings, markets, and warehouses –with the goal to diversify revenue stream and risk as well as increase the growth opportunities by extending the asset universe.

Balance Sheet

Total asset Value (MB.)
Cash & Equivalents (MB.)
Net asset Value (MB.)
NAV (Baht/ Unit)
Debt /TAV (Times)
  • As of September 30, 2022, the total assets of ALLY REIT was Bath 13,515.1 million. It has decreased by Baht 21.1 million, or 0.2%, from the previous quarter; and it has increased by Baht 971.6 million, or 7.7%, from the same period last year. The main reasons for this were the additional investment made in The Crystal Chaiyapruek project and The Prime Hua Lamphong project. Also, the account receivable from the outstanding lease fee and service fee has decreased by Baht 208.0 million, and account receivables from the Straight-Line Basis, for an amount of Baht 72.7 million.
  • As of September 30, 2022, the net liability of ALLY REIT was Bath 5,065.3 million decreasing by Baht 9.7 million from the previous quarter or 0.2% QoQ but increasing by Baht 829.2 million from the same period of the previous year or 19.6% YoY. The main factor is the long-term loan agreement relevant to the additional investment in the Kad Farang Village project, the Crystal Chaiyapruek Project and Prime Hua Lamphong Project and the deposits from rental and service from the tenants of the assets that the REIT invested has increased by Baht 38.3 million or 9.8% YoY.
  • AAs of September 30, 2022, Net Asset Value (“NAV”) was recorded at Baht 8,449.8 million or Baht 9.6668 per unit, an increase from Baht 9.6799 per unit as of June 30, 2022 and an increase from Baht 9.5037 per unit as of September 30, 2021.
  • The REIT has announced distribution of returns for 3Q22 at 0.1500 Baht per unit. The REIT will post XD sign on November 24, 2022, followed by Book Closing Date November 28, 2022 and distribution of returns payment will be made on December 16, 2022.

Income Statement

Total revenue (MB.)
Net investment income (MB.)
Distribution income (MB.)
Distribution per unit (Baht)
  • In 3Q2022, ALLY REIT has total income of THB 410.3 million which increases by Bath 24.3 million and Bath 239.2 million or 6.3% QoQ and 139.9% YoY. Due to the ALLY REIT's additional assets investment in The Crystal Chaiyapruek Project and The Prime Hua Lamphong project and reductions in rental discounts being offered to assist tenants during the COVID-19 pandemic as a result, the REIT has rental and service income of Bath 375.0 million, an increase from the previous quarter and the same period of the previous year by 6.7%.

    For the nine-period ended 30 September 2022, ALLY REIT has total income of THB 1,167.6 million which increases by 46.0% YoY. Due to the REIT has rental and service income of Bath 1,062.2 million, an increase from the same period of the previous year by 35.4%. Due to the resumption of normal business operations of retail malls that are under the management of the REIT and the additional investment made by the REIT.

  • During Q3/2022, the total expense of ALLY REIT was Baht 257.6 million. It has increased by Baht 30.9 million from the previous quarter or 13.6% and increased by Baht 105.5 million from the same period of the previous year by 69.%. The reasons for this mainly came from the cost of lease and service of Baht 151.2 million, which has increased by Baht 25.9 and Baht 78.7 million, or 20.8% and 108.6% respectively, from the previous quarter and the same period last year, respectively. Due to the resumption of normal business operations of retail malls that are under the management of the REIT and การเพิ่มขึ้นของค่าสาธารณูปโภคตามค่าพลังงานที่เพิ่มขึ้น

    For the nine-period ended 30 September 2022, ALLY REIT has total expense of THB 703.0 million which increases by 33.4% YoY. Therefore, the financial cost of the REIT has also increased from the same period last year, at 7.2 %. Moreover, as a result of the investment in additional properties, the total value of the REIT’s properties has increased, as well as the management fee the Trustee fee and the Property management fee that increased from the same period last year , at the rate of 8.3%, 8.2% and 9.1%, respectively.

  • During Q3/2022, the net investment income of ALLY REIT was Baht 152.7 million. It has decreased by Baht 6.7 million, or 4.2% QoQ, from the previous quarter; and it has increased by Baht 133.7 million, or 704.%, from the same period last year.

    For the nine-period ended 30 September 2022, the net investment income of ALLY REIT was Baht 464.4 million. It has increased by 70.3% from the same period last year. The main reasons for this was an additional assets investment, the subsidence of the pandemic, and the relaxation of the anti-COVID-19 measures. As a result, the REIT earned more revenue from the lease fee and the service fee, as well as from the lease fee of the common areas and the activities arranged by retail malls.