[AXREIT] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 10.14%
YoY- 23.31%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 79,392 71,870 69,816 69,382 69,316 63,442 62,005 17.93%
PBT 57,072 61,976 44,280 45,922 41,696 63,449 37,968 31.25%
Tax 0 0 0 0 0 0 0 -
NP 57,072 61,976 44,280 45,922 41,696 63,449 37,968 31.25%
-
NP to SH 57,072 61,976 44,280 45,922 41,696 63,449 37,968 31.25%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 22,320 9,894 25,536 23,460 27,620 -7 24,037 -4.82%
-
Net Worth 555,899 501,007 450,384 450,465 448,667 443,610 414,606 21.61%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 45,412 44,168 41,720 40,956 39,954 38,708 37,466 13.69%
Div Payout % 79.57% 71.27% 94.22% 89.19% 95.82% 61.01% 98.68% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 555,899 501,007 450,384 450,465 448,667 443,610 414,606 21.61%
NOSH 306,838 279,548 259,453 255,975 256,117 253,491 250,669 14.44%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 71.89% 86.23% 63.42% 66.19% 60.15% 100.01% 61.23% -
ROE 10.27% 12.37% 9.83% 10.19% 9.29% 14.30% 9.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.87 25.71 26.91 27.10 27.06 25.03 24.74 3.02%
EPS 18.60 22.17 17.07 17.94 16.28 25.03 15.15 14.67%
DPS 14.80 15.80 16.08 16.00 15.60 15.27 14.95 -0.67%
NAPS 1.8117 1.7922 1.7359 1.7598 1.7518 1.75 1.654 6.26%
Adjusted Per Share Value based on latest NOSH - 255,857
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.95 3.57 3.47 3.45 3.45 3.16 3.08 18.05%
EPS 2.84 3.08 2.20 2.28 2.07 3.16 1.89 31.22%
DPS 2.26 2.20 2.08 2.04 1.99 1.93 1.86 13.88%
NAPS 0.2765 0.2492 0.224 0.2241 0.2232 0.2206 0.2062 21.62%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.00 1.93 1.78 1.50 1.31 1.12 1.62 -
P/RPS 7.73 7.51 6.61 5.53 4.84 4.48 6.55 11.68%
P/EPS 10.75 8.71 10.43 8.36 8.05 4.47 10.70 0.31%
EY 9.30 11.49 9.59 11.96 12.43 22.35 9.35 -0.35%
DY 7.40 8.19 9.03 10.67 11.91 13.63 9.23 -13.70%
P/NAPS 1.10 1.08 1.03 0.85 0.75 0.64 0.98 8.01%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/04/10 20/01/10 20/10/09 20/07/09 28/04/09 22/01/09 10/11/08 -
Price 2.00 1.93 1.85 1.69 1.50 1.26 1.30 -
P/RPS 7.73 7.51 6.88 6.24 5.54 5.03 5.26 29.28%
P/EPS 10.75 8.71 10.84 9.42 9.21 5.03 8.58 16.23%
EY 9.30 11.49 9.23 10.62 10.85 19.87 11.65 -13.95%
DY 7.40 8.19 8.69 9.47 10.40 12.12 11.50 -25.48%
P/NAPS 1.10 1.08 1.07 0.96 0.86 0.72 0.79 24.71%

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