[AXREIT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.96%
YoY- -2.32%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 84,344 81,738 79,392 71,870 69,816 69,382 69,316 13.96%
PBT 80,544 72,294 57,072 61,976 44,280 45,922 41,696 55.04%
Tax 0 0 0 0 0 0 0 -
NP 80,544 72,294 57,072 61,976 44,280 45,922 41,696 55.04%
-
NP to SH 80,544 72,294 57,072 61,976 44,280 45,922 41,696 55.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,800 9,444 22,320 9,894 25,536 23,460 27,620 -73.31%
-
Net Worth 589,141 565,207 555,899 501,007 450,384 450,465 448,667 19.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 48,650 47,295 45,412 44,168 41,720 40,956 39,954 14.01%
Div Payout % 60.40% 65.42% 79.57% 71.27% 94.22% 89.19% 95.82% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 589,141 565,207 555,899 501,007 450,384 450,465 448,667 19.89%
NOSH 311,863 307,111 306,838 279,548 259,453 255,975 256,117 14.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 95.49% 88.45% 71.89% 86.23% 63.42% 66.19% 60.15% -
ROE 13.67% 12.79% 10.27% 12.37% 9.83% 10.19% 9.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.05 26.62 25.87 25.71 26.91 27.10 27.06 -0.02%
EPS 25.83 23.54 18.60 22.17 17.07 17.94 16.28 35.99%
DPS 15.60 15.40 14.80 15.80 16.08 16.00 15.60 0.00%
NAPS 1.8891 1.8404 1.8117 1.7922 1.7359 1.7598 1.7518 5.15%
Adjusted Per Share Value based on latest NOSH - 307,001
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.83 4.68 4.54 4.11 4.00 3.97 3.97 13.95%
EPS 4.61 4.14 3.27 3.55 2.53 2.63 2.39 54.89%
DPS 2.78 2.71 2.60 2.53 2.39 2.34 2.29 13.78%
NAPS 0.3371 0.3234 0.3181 0.2867 0.2577 0.2578 0.2567 19.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.16 2.02 2.00 1.93 1.78 1.50 1.31 -
P/RPS 7.99 7.59 7.73 7.51 6.61 5.53 4.84 39.63%
P/EPS 8.36 8.58 10.75 8.71 10.43 8.36 8.05 2.54%
EY 11.96 11.65 9.30 11.49 9.59 11.96 12.43 -2.53%
DY 7.22 7.62 7.40 8.19 9.03 10.67 11.91 -28.35%
P/NAPS 1.14 1.10 1.10 1.08 1.03 0.85 0.75 32.16%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 20/10/10 19/07/10 20/04/10 20/01/10 20/10/09 20/07/09 28/04/09 -
Price 2.18 2.07 2.00 1.93 1.85 1.69 1.50 -
P/RPS 8.06 7.78 7.73 7.51 6.88 6.24 5.54 28.36%
P/EPS 8.44 8.79 10.75 8.71 10.84 9.42 9.21 -5.64%
EY 11.85 11.37 9.30 11.49 9.23 10.62 10.85 6.04%
DY 7.16 7.44 7.40 8.19 8.69 9.47 10.40 -22.01%
P/NAPS 1.15 1.12 1.10 1.08 1.07 0.96 0.86 21.35%

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