[AXREIT] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
17-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 25.83%
YoY- 63.53%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 113,236 111,368 108,992 89,851 84,344 81,738 79,392 26.68%
PBT 65,364 64,540 65,948 101,401 80,544 72,294 57,072 9.45%
Tax 69 104 0 -52 0 0 0 -
NP 65,433 64,644 65,948 101,349 80,544 72,294 57,072 9.53%
-
NP to SH 65,433 64,644 65,948 101,349 80,544 72,294 57,072 9.53%
-
Tax Rate -0.11% -0.16% 0.00% 0.05% 0.00% 0.00% 0.00% -
Total Cost 47,802 46,724 43,044 -11,498 3,800 9,444 22,320 66.07%
-
Net Worth 750,930 752,388 751,867 672,902 589,141 565,207 555,899 22.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 65,395 63,093 53,588 48,650 47,295 45,412 -
Div Payout % - 101.16% 95.67% 52.88% 60.40% 65.42% 79.57% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 750,930 752,388 751,867 672,902 589,141 565,207 555,899 22.17%
NOSH 375,765 375,837 375,558 334,927 311,863 307,111 306,838 14.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 57.78% 58.05% 60.51% 112.80% 95.49% 88.45% 71.89% -
ROE 8.71% 8.59% 8.77% 15.06% 13.67% 12.79% 10.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.13 29.63 29.02 26.83 27.05 26.62 25.87 10.68%
EPS 17.41 17.20 17.56 30.26 25.83 23.54 18.60 -4.30%
DPS 0.00 17.40 16.80 16.00 15.60 15.40 14.80 -
NAPS 1.9984 2.0019 2.002 2.0091 1.8891 1.8404 1.8117 6.75%
Adjusted Per Share Value based on latest NOSH - 375,950
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.48 6.37 6.24 5.14 4.83 4.68 4.54 26.74%
EPS 3.74 3.70 3.77 5.80 4.61 4.14 3.27 9.35%
DPS 0.00 3.74 3.61 3.07 2.78 2.71 2.60 -
NAPS 0.4297 0.4306 0.4303 0.3851 0.3371 0.3234 0.3181 22.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.35 2.45 2.33 2.37 2.16 2.02 2.00 -
P/RPS 7.80 8.27 8.03 8.83 7.99 7.59 7.73 0.60%
P/EPS 13.50 14.24 13.27 7.83 8.36 8.58 10.75 16.38%
EY 7.41 7.02 7.54 12.77 11.96 11.65 9.30 -14.04%
DY 0.00 7.10 7.21 6.75 7.22 7.62 7.40 -
P/NAPS 1.18 1.22 1.16 1.18 1.14 1.10 1.10 4.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/10/11 25/07/11 28/04/11 17/01/11 20/10/10 19/07/10 20/04/10 -
Price 2.45 2.62 2.36 2.38 2.18 2.07 2.00 -
P/RPS 8.13 8.84 8.13 8.87 8.06 7.78 7.73 3.41%
P/EPS 14.07 15.23 13.44 7.87 8.44 8.79 10.75 19.63%
EY 7.11 6.56 7.44 12.71 11.85 11.37 9.30 -16.37%
DY 0.00 6.64 7.12 6.72 7.16 7.44 7.40 -
P/NAPS 1.23 1.31 1.18 1.18 1.15 1.12 1.10 7.72%

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