[AXREIT] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock

[AXREIT] AXIS REITS

Announcement Date

20-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 20.27%

YoY- 30.77%

Quarter Report

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Quarter Result
Revenue	19,848	19,508	17,671	17,362	17,329	16,938	16,367	13.73%
YoY %	1.74%	10.40%	1.78%	0.19%	2.31%	3.49%	-	-
Horiz. %	121.27%	119.19%	107.97%	106.08%	105.88%	103.49%	100.00%	-
PBT	14,268	28,766	10,249	12,537	10,424	34,973	9,856	27.99%
YoY %	-50.40%	180.67%	-18.25%	20.27%	-70.19%	254.84%	-	-
Horiz. %	144.76%	291.86%	103.99%	127.20%	105.76%	354.84%	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	14,268	28,766	10,249	12,537	10,424	34,973	9,856	27.99%
YoY %	-50.40%	180.67%	-18.25%	20.27%	-70.19%	254.84%	-	-
Horiz. %	144.76%	291.86%	103.99%	127.20%	105.76%	354.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,268	28,766	10,249	12,537	10,424	34,973	9,856	27.99%
YoY %	-50.40%	180.67%	-18.25%	20.27%	-70.19%	254.84%	-	-
Horiz. %	144.76%	291.86%	103.99%	127.20%	105.76%	354.84%	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	5,580	-9,258	7,422	4,825	6,905	-18,035	6,511	-9.78%
YoY %	160.27%	-224.74%	53.82%	-30.12%	138.29%	-376.99%	-	-
Horiz. %	85.70%	-142.19%	113.99%	74.11%	106.05%	-276.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	555,899	550,207	464,523	450,257	448,667	447,715	423,424	19.91%
YoY %	1.03%	18.45%	3.17%	0.35%	0.21%	5.74%	-	-
Horiz. %	131.29%	129.94%	109.71%	106.34%	105.96%	105.74%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	11,353	11,481	10,864	10,490	9,988	10,387	9,753	10.66%
YoY %	-1.11%	5.68%	3.57%	5.03%	-3.84%	6.50%	-	-
Horiz. %	116.41%	117.72%	111.39%	107.56%	102.41%	106.50%	100.00%	-
Div Payout %	79.57%	39.91%	106.01%	83.67%	95.82%	29.70%	98.96%	-
YoY %	99.37%	-62.35%	26.70%	-12.68%	222.63%	-69.99%	-	-
Horiz. %	80.41%	40.33%	107.12%	84.55%	96.83%	30.01%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	555,899	550,207	464,523	450,257	448,667	447,715	423,424	19.91%
YoY %	1.03%	18.45%	3.17%	0.35%	0.21%	5.74%	-	-
Horiz. %	131.29%	129.94%	109.71%	106.34%	105.96%	105.74%	100.00%	-
NOSH	306,838	307,001	267,597	255,857	256,117	255,837	256,000	12.84%
YoY %	-0.05%	14.73%	4.59%	-0.10%	0.11%	-0.06%	-	-
Horiz. %	119.86%	119.92%	104.53%	99.94%	100.05%	99.94%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	71.89%	147.46%	58.00%	72.21%	60.15%	206.48%	60.22%	-
YoY %	-51.25%	154.24%	-19.68%	20.05%	-70.87%	242.88%	-	-
Horiz. %	119.38%	244.87%	96.31%	119.91%	99.88%	342.88%	100.00%	-
ROE	2.57%	5.23%	2.21%	2.78%	2.32%	7.81%	2.33%	-
YoY %	-50.86%	136.65%	-20.50%	19.83%	-70.29%	235.19%	-	-
Horiz. %	110.30%	224.46%	94.85%	119.31%	99.57%	335.19%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	6.47	6.35	6.60	6.79	6.77	6.62	6.39	0.83%
YoY %	1.89%	-3.79%	-2.80%	0.30%	2.27%	3.60%	-	-
Horiz. %	101.25%	99.37%	103.29%	106.26%	105.95%	103.60%	100.00%	-
EPS	4.65	9.37	3.83	4.90	4.07	13.67	3.85	13.42%
YoY %	-50.37%	144.65%	-21.84%	20.39%	-70.23%	255.06%	-	-
Horiz. %	120.78%	243.38%	99.48%	127.27%	105.71%	355.06%	100.00%	-
DPS	3.70	3.74	4.06	4.10	3.90	4.06	3.81	-1.93%
YoY %	-1.07%	-7.88%	-0.98%	5.13%	-3.94%	6.56%	-	-
Horiz. %	97.11%	98.16%	106.56%	107.61%	102.36%	106.56%	100.00%	-
NAPS	1.8117	1.7922	1.7359	1.7598	1.7518	1.75	1.654	6.26%
YoY %	1.09%	3.24%	-1.36%	0.46%	0.10%	5.80%	-	-
Horiz. %	109.53%	108.36%	104.95%	106.40%	105.91%	105.80%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 255,857
RPS	0.99	0.97	0.88	0.86	0.86	0.84	0.81	14.32%
YoY %	2.06%	10.23%	2.33%	0.00%	2.38%	3.70%	-	-
Horiz. %	122.22%	119.75%	108.64%	106.17%	106.17%	103.70%	100.00%	-
EPS	0.71	1.43	0.51	0.62	0.52	1.74	0.49	28.07%
YoY %	-50.35%	180.39%	-17.74%	19.23%	-70.11%	255.10%	-	-
Horiz. %	144.90%	291.84%	104.08%	126.53%	106.12%	355.10%	100.00%	-
DPS	0.56	0.57	0.54	0.52	0.50	0.52	0.49	9.31%
YoY %	-1.75%	5.56%	3.85%	4.00%	-3.85%	6.12%	-	-
Horiz. %	114.29%	116.33%	110.20%	106.12%	102.04%	106.12%	100.00%	-
NAPS	0.2765	0.2737	0.231	0.224	0.2232	0.2227	0.2106	19.92%
YoY %	1.02%	18.48%	3.12%	0.36%	0.22%	5.75%	-	-
Horiz. %	131.29%	129.96%	109.69%	106.36%	105.98%	105.75%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	2.00	1.93	1.78	1.50	1.31	1.12	1.62	-
P/RPS	30.92	30.37	26.96	22.10	19.36	16.92	25.34	14.20%
YoY %	1.81%	12.65%	21.99%	14.15%	14.42%	-33.23%	-	-
Horiz. %	122.02%	119.85%	106.39%	87.21%	76.40%	66.77%	100.00%	-
P/EPS	43.01	20.60	46.48	30.61	32.19	8.19	42.08	1.46%
YoY %	108.79%	-55.68%	51.85%	-4.91%	293.04%	-80.54%	-	-
Horiz. %	102.21%	48.95%	110.46%	72.74%	76.50%	19.46%	100.00%	-
EY	2.33	4.85	2.15	3.27	3.11	12.21	2.38	-1.40%
YoY %	-51.96%	125.58%	-34.25%	5.14%	-74.53%	413.03%	-	-
Horiz. %	97.90%	203.78%	90.34%	137.39%	130.67%	513.03%	100.00%	-
DY	1.85	1.94	2.28	2.73	2.98	3.63	2.35	-14.75%
YoY %	-4.64%	-14.91%	-16.48%	-8.39%	-17.91%	54.47%	-	-
Horiz. %	78.72%	82.55%	97.02%	116.17%	126.81%	154.47%	100.00%	-
P/NAPS	1.10	1.08	1.03	0.85	0.75	0.64	0.98	8.01%
YoY %	1.85%	4.85%	21.18%	13.33%	17.19%	-34.69%	-	-
Horiz. %	112.24%	110.20%	105.10%	86.73%	76.53%	65.31%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/04/10	20/01/10	20/10/09	20/07/09	28/04/09	22/01/09	10/11/08	-
Price	2.00	1.93	1.85	1.69	1.50	1.26	1.30	-
P/RPS	30.92	30.37	28.02	24.90	22.17	19.03	20.33	32.28%
YoY %	1.81%	8.39%	12.53%	12.31%	16.50%	-6.39%	-	-
Horiz. %	152.09%	149.39%	137.83%	122.48%	109.05%	93.61%	100.00%	-
P/EPS	43.01	20.60	48.30	34.49	36.86	9.22	33.77	17.51%
YoY %	108.79%	-57.35%	40.04%	-6.43%	299.78%	-72.70%	-	-
Horiz. %	127.36%	61.00%	143.03%	102.13%	109.15%	27.30%	100.00%	-
EY	2.33	4.85	2.07	2.90	2.71	10.85	2.96	-14.75%
YoY %	-51.96%	134.30%	-28.62%	7.01%	-75.02%	266.55%	-	-
Horiz. %	78.72%	163.85%	69.93%	97.97%	91.55%	366.55%	100.00%	-
DY	1.85	1.94	2.19	2.43	2.60	3.22	2.93	-26.42%
YoY %	-4.64%	-11.42%	-9.88%	-6.54%	-19.25%	9.90%	-	-
Horiz. %	63.14%	66.21%	74.74%	82.94%	88.74%	109.90%	100.00%	-
P/NAPS	1.10	1.08	1.07	0.96	0.86	0.72	0.79	24.71%
YoY %	1.85%	0.93%	11.46%	11.63%	19.44%	-8.86%	-	-
Horiz. %	139.24%	136.71%	135.44%	121.52%	108.86%	91.14%	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