[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
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 63,258 40,869 19,848 71,870 52,362 34,691 17,329 136.89%
PBT 60,408 36,147 14,268 61,976 33,210 22,961 10,424 222.28%
Tax 0 0 0 0 0 0 0 -
NP 60,408 36,147 14,268 61,976 33,210 22,961 10,424 222.28%
-
NP to SH 60,408 36,147 14,268 61,976 33,210 22,961 10,424 222.28%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 2,850 4,722 5,580 9,894 19,152 11,730 6,905 -44.53%
-
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 36,488 23,647 11,353 44,168 31,290 20,478 9,988 137.01%
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 10.25% 6.40% 2.57% 12.37% 7.37% 5.10% 2.32% -
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 20.28 13.31 6.47 25.71 20.18 13.55 6.77 107.66%
EPS 19.37 11.77 4.65 22.17 12.80 8.97 4.07 182.66%
DPS 11.70 7.70 3.70 15.80 12.06 8.00 3.90 107.86%
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 3.15 2.03 0.99 3.57 2.60 1.73 0.86 137.42%
EPS 3.00 1.80 0.71 3.08 1.65 1.14 0.52 221.32%
DPS 1.81 1.18 0.56 2.20 1.56 1.02 0.50 135.57%
NAPS 0.293 0.2811 0.2765 0.2492 0.224 0.2241 0.2232 19.86%
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 10.65 15.18 30.92 7.51 8.82 11.07 19.36 -32.83%
P/EPS 11.15 17.16 43.01 8.71 13.91 16.72 32.19 -50.64%
EY 8.97 5.83 2.33 11.49 7.19 5.98 3.11 102.49%
DY 5.42 3.81 1.85 8.19 6.78 5.33 2.98 48.94%
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 10.75 15.56 30.92 7.51 9.17 12.47 22.17 -38.25%
P/EPS 11.25 17.59 43.01 8.71 14.45 18.84 36.86 -54.63%
EY 8.89 5.69 2.33 11.49 6.92 5.31 2.71 120.61%
DY 5.37 3.72 1.85 8.19 6.52 4.73 2.60 62.10%
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