[AXREIT] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.48%
YoY- 328.45%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 45,085 43,760 43,244 40,968 40,208 38,148 37,736 12.58%
PBT 66,702 25,282 24,988 43,182 37,836 43,118 27,020 82.55%
Tax 4 6 0 -260 -342 -228 -400 -
NP 66,706 25,288 24,988 42,922 37,493 42,890 26,620 84.38%
-
NP to SH 66,706 25,288 24,988 42,922 37,493 42,890 26,620 84.38%
-
Tax Rate -0.01% -0.02% 0.00% 0.60% 0.90% 0.53% 1.48% -
Total Cost -21,621 18,472 18,256 -1,954 2,714 -4,742 11,116 -
-
Net Worth 324,196 294,271 294,619 293,969 286,758 286,482 278,356 10.68%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 26,666 25,123 24,740 26,658 25,663 25,519 25,713 2.45%
Div Payout % 39.98% 99.35% 99.01% 62.11% 68.45% 59.50% 96.59% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 324,196 294,271 294,619 293,969 286,758 286,482 278,356 10.68%
NOSH 205,969 205,928 206,171 205,860 205,856 205,806 206,037 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 147.96% 57.79% 57.78% 104.77% 93.25% 112.43% 70.54% -
ROE 20.58% 8.59% 8.48% 14.60% 13.07% 14.97% 9.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.89 21.25 20.97 19.90 19.53 18.54 18.32 12.59%
EPS 32.39 12.28 12.12 20.85 18.21 20.84 12.92 84.44%
DPS 12.95 12.20 12.00 12.95 12.47 12.40 12.48 2.49%
NAPS 1.574 1.429 1.429 1.428 1.393 1.392 1.351 10.71%
Adjusted Per Share Value based on latest NOSH - 205,869
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.58 2.50 2.47 2.34 2.30 2.18 2.16 12.56%
EPS 3.82 1.45 1.43 2.46 2.15 2.45 1.52 84.74%
DPS 1.53 1.44 1.42 1.53 1.47 1.46 1.47 2.70%
NAPS 0.1855 0.1684 0.1686 0.1682 0.1641 0.1639 0.1593 10.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.91 2.23 1.76 1.68 1.80 1.72 1.67 -
P/RPS 8.73 10.49 8.39 8.44 9.22 9.28 9.12 -2.86%
P/EPS 5.90 18.16 14.52 8.06 9.88 8.25 12.93 -40.70%
EY 16.96 5.51 6.89 12.41 10.12 12.12 7.74 68.62%
DY 6.78 5.47 6.82 7.71 6.93 7.21 7.47 -6.25%
P/NAPS 1.21 1.56 1.23 1.18 1.29 1.24 1.24 -1.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 31/10/07 26/07/07 28/05/07 29/01/07 20/11/06 01/08/06 08/05/06 -
Price 1.89 2.18 1.97 1.85 1.74 1.76 1.69 -
P/RPS 8.63 10.26 9.39 9.30 8.91 9.50 9.23 -4.37%
P/EPS 5.84 17.75 16.25 8.87 9.55 8.45 13.08 -41.55%
EY 17.14 5.63 6.15 11.27 10.47 11.84 7.64 71.28%
DY 6.85 5.60 6.09 7.00 7.16 7.05 7.38 -4.84%
P/NAPS 1.20 1.53 1.38 1.30 1.25 1.26 1.25 -2.68%

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