[AXREIT] QoQ Cumulative 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- 86.62%

YoY- -2.32%

Quarter Report

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	63,258	40,869	19,848	71,870	52,362	34,691	17,329	136.89%
YoY %	54.78%	105.91%	-72.38%	37.26%	50.94%	100.19%	-	-
Horiz. %	365.04%	235.84%	114.54%	414.74%	302.16%	200.19%	100.00%	-
PBT	60,408	36,147	14,268	61,976	33,210	22,961	10,424	222.28%
YoY %	67.12%	153.34%	-76.98%	86.62%	44.64%	120.27%	-	-
Horiz. %	579.51%	346.77%	136.88%	594.55%	318.59%	220.27%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	60,408	36,147	14,268	61,976	33,210	22,961	10,424	222.28%
YoY %	67.12%	153.34%	-76.98%	86.62%	44.64%	120.27%	-	-
Horiz. %	579.51%	346.77%	136.88%	594.55%	318.59%	220.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,408	36,147	14,268	61,976	33,210	22,961	10,424	222.28%
YoY %	67.12%	153.34%	-76.98%	86.62%	44.64%	120.27%	-	-
Horiz. %	579.51%	346.77%	136.88%	594.55%	318.59%	220.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	2,850	4,722	5,580	9,894	19,152	11,730	6,905	-44.53%
YoY %	-39.64%	-15.38%	-43.60%	-48.34%	63.27%	69.88%	-	-
Horiz. %	41.27%	68.39%	80.81%	143.29%	277.36%	169.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	589,141	565,207	555,899	501,007	450,384	450,465	448,667	19.89%
YoY %	4.23%	1.67%	10.96%	11.24%	-0.02%	0.40%	-	-
Horiz. %	131.31%	125.97%	123.90%	111.67%	100.38%	100.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	36,488	23,647	11,353	44,168	31,290	20,478	9,988	137.01%
YoY %	54.30%	108.29%	-74.30%	41.16%	52.80%	105.03%	-	-
Horiz. %	365.32%	236.75%	113.67%	442.21%	313.28%	205.03%	100.00%	-
Div Payout %	60.40%	65.42%	79.57%	71.27%	94.22%	89.19%	95.82%	-
YoY %	-7.67%	-17.78%	11.65%	-24.36%	5.64%	-6.92%	-	-
Horiz. %	63.03%	68.27%	83.04%	74.38%	98.33%	93.08%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	589,141	565,207	555,899	501,007	450,384	450,465	448,667	19.89%
YoY %	4.23%	1.67%	10.96%	11.24%	-0.02%	0.40%	-	-
Horiz. %	131.31%	125.97%	123.90%	111.67%	100.38%	100.40%	100.00%	-
NOSH	311,863	307,111	306,838	279,548	259,453	255,975	256,117	14.01%
YoY %	1.55%	0.09%	9.76%	7.75%	1.36%	-0.06%	-	-
Horiz. %	121.77%	119.91%	119.80%	109.15%	101.30%	99.94%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	95.49%	88.45%	71.89%	86.23%	63.42%	66.19%	60.15%	-
YoY %	7.96%	23.04%	-16.63%	35.97%	-4.18%	10.04%	-	-
Horiz. %	158.75%	147.05%	119.52%	143.36%	105.44%	110.04%	100.00%	-
ROE	10.25%	6.40%	2.57%	12.37%	7.37%	5.10%	2.32%	-
YoY %	60.16%	149.03%	-79.22%	67.84%	44.51%	119.83%	-	-
Horiz. %	441.81%	275.86%	110.78%	533.19%	317.67%	219.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	20.28	13.31	6.47	25.71	20.18	13.55	6.77	107.66%
YoY %	52.37%	105.72%	-74.83%	27.40%	48.93%	100.15%	-	-
Horiz. %	299.56%	196.60%	95.57%	379.76%	298.08%	200.15%	100.00%	-
EPS	19.37	11.77	4.65	22.17	12.80	8.97	4.07	182.66%
YoY %	64.57%	153.12%	-79.03%	73.20%	42.70%	120.39%	-	-
Horiz. %	475.92%	289.19%	114.25%	544.72%	314.50%	220.39%	100.00%	-
DPS	11.70	7.70	3.70	15.80	12.06	8.00	3.90	107.86%
YoY %	51.95%	108.11%	-76.58%	31.01%	50.75%	105.13%	-	-
Horiz. %	300.00%	197.44%	94.87%	405.13%	309.23%	205.13%	100.00%	-
NAPS	1.8891	1.8404	1.8117	1.7922	1.7359	1.7598	1.7518	5.15%
YoY %	2.65%	1.58%	1.09%	3.24%	-1.36%	0.46%	-	-
Horiz. %	107.84%	105.06%	103.42%	102.31%	99.09%	100.46%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 307,001
RPS	3.62	2.34	1.14	4.11	3.00	1.99	0.99	137.15%
YoY %	54.70%	105.26%	-72.26%	37.00%	50.75%	101.01%	-	-
Horiz. %	365.66%	236.36%	115.15%	415.15%	303.03%	201.01%	100.00%	-
EPS	3.46	2.07	0.82	3.55	1.90	1.31	0.60	221.23%
YoY %	67.15%	152.44%	-76.90%	86.84%	45.04%	118.33%	-	-
Horiz. %	576.67%	345.00%	136.67%	591.67%	316.67%	218.33%	100.00%	-
DPS	2.09	1.35	0.65	2.53	1.79	1.17	0.57	137.59%
YoY %	54.81%	107.69%	-74.31%	41.34%	52.99%	105.26%	-	-
Horiz. %	366.67%	236.84%	114.04%	443.86%	314.04%	205.26%	100.00%	-
NAPS	0.3371	0.3234	0.3181	0.2867	0.2577	0.2578	0.2567	19.89%
YoY %	4.24%	1.67%	10.95%	11.25%	-0.04%	0.43%	-	-
Horiz. %	131.32%	125.98%	123.92%	111.69%	100.39%	100.43%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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	10.65	15.18	30.92	7.51	8.82	11.07	19.36	-32.83%
YoY %	-29.84%	-50.91%	311.72%	-14.85%	-20.33%	-42.82%	-	-
Horiz. %	55.01%	78.41%	159.71%	38.79%	45.56%	57.18%	100.00%	-
P/EPS	11.15	17.16	43.01	8.71	13.91	16.72	32.19	-50.64%
YoY %	-35.02%	-60.10%	393.80%	-37.38%	-16.81%	-48.06%	-	-
Horiz. %	34.64%	53.31%	133.61%	27.06%	43.21%	51.94%	100.00%	-
EY	8.97	5.83	2.33	11.49	7.19	5.98	3.11	102.49%
YoY %	53.86%	150.21%	-79.72%	59.81%	20.23%	92.28%	-	-
Horiz. %	288.42%	187.46%	74.92%	369.45%	231.19%	192.28%	100.00%	-
DY	5.42	3.81	1.85	8.19	6.78	5.33	2.98	48.94%
YoY %	42.26%	105.95%	-77.41%	20.80%	27.20%	78.86%	-	-
Horiz. %	181.88%	127.85%	62.08%	274.83%	227.52%	178.86%	100.00%	-
P/NAPS	1.14	1.10	1.10	1.08	1.03	0.85	0.75	32.16%
YoY %	3.64%	0.00%	1.85%	4.85%	21.18%	13.33%	-	-
Horiz. %	152.00%	146.67%	146.67%	144.00%	137.33%	113.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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	10.75	15.56	30.92	7.51	9.17	12.47	22.17	-38.25%
YoY %	-30.91%	-49.68%	311.72%	-18.10%	-26.46%	-43.75%	-	-
Horiz. %	48.49%	70.18%	139.47%	33.87%	41.36%	56.25%	100.00%	-
P/EPS	11.25	17.59	43.01	8.71	14.45	18.84	36.86	-54.63%
YoY %	-36.04%	-59.10%	393.80%	-39.72%	-23.30%	-48.89%	-	-
Horiz. %	30.52%	47.72%	116.68%	23.63%	39.20%	51.11%	100.00%	-
EY	8.89	5.69	2.33	11.49	6.92	5.31	2.71	120.61%
YoY %	56.24%	144.21%	-79.72%	66.04%	30.32%	95.94%	-	-
Horiz. %	328.04%	209.96%	85.98%	423.99%	255.35%	195.94%	100.00%	-
DY	5.37	3.72	1.85	8.19	6.52	4.73	2.60	62.10%
YoY %	44.35%	101.08%	-77.41%	25.61%	37.84%	81.92%	-	-
Horiz. %	206.54%	143.08%	71.15%	315.00%	250.77%	181.92%	100.00%	-
P/NAPS	1.15	1.12	1.10	1.08	1.07	0.96	0.86	21.35%
YoY %	2.68%	1.82%	1.85%	0.93%	11.46%	11.63%	-	-
Horiz. %	133.72%	130.23%	127.91%	125.58%	124.42%	111.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos