[AXREIT] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 254.84%
YoY- 88.26%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,671 17,362 17,329 16,938 16,367 15,674 14,463 14.27%
PBT 10,249 12,537 10,424 34,973 9,856 9,587 9,033 8.77%
Tax 0 0 0 0 0 0 0 -
NP 10,249 12,537 10,424 34,973 9,856 9,587 9,033 8.77%
-
NP to SH 10,249 12,537 10,424 34,973 9,856 9,587 9,033 8.77%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,422 4,825 6,905 -18,035 6,511 6,087 5,430 23.13%
-
Net Worth 464,523 450,257 448,667 447,715 423,424 422,850 397,355 10.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 10,864 10,490 9,988 10,387 9,753 9,612 8,744 15.55%
Div Payout % 106.01% 83.67% 95.82% 29.70% 98.96% 100.27% 96.81% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 464,523 450,257 448,667 447,715 423,424 422,850 397,355 10.96%
NOSH 267,597 255,857 256,117 255,837 256,000 255,653 240,239 7.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 58.00% 72.21% 60.15% 206.48% 60.22% 61.16% 62.46% -
ROE 2.21% 2.78% 2.32% 7.81% 2.33% 2.27% 2.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.60 6.79 6.77 6.62 6.39 6.13 6.02 6.31%
EPS 3.83 4.90 4.07 13.67 3.85 3.75 3.76 1.23%
DPS 4.06 4.10 3.90 4.06 3.81 3.76 3.64 7.54%
NAPS 1.7359 1.7598 1.7518 1.75 1.654 1.654 1.654 3.27%
Adjusted Per Share Value based on latest NOSH - 255,837
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.01 0.99 0.99 0.97 0.94 0.90 0.83 13.96%
EPS 0.59 0.72 0.60 2.00 0.56 0.55 0.52 8.77%
DPS 0.62 0.60 0.57 0.59 0.56 0.55 0.50 15.40%
NAPS 0.2658 0.2577 0.2567 0.2562 0.2423 0.242 0.2274 10.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.78 1.50 1.31 1.12 1.62 1.68 1.70 -
P/RPS 26.96 22.10 19.36 16.92 25.34 27.40 28.24 -3.04%
P/EPS 46.48 30.61 32.19 8.19 42.08 44.80 45.21 1.86%
EY 2.15 3.27 3.11 12.21 2.38 2.23 2.21 -1.81%
DY 2.28 2.73 2.98 3.63 2.35 2.24 2.14 4.31%
P/NAPS 1.03 0.85 0.75 0.64 0.98 1.02 1.03 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/10/09 20/07/09 28/04/09 22/01/09 10/11/08 04/08/08 05/05/08 -
Price 1.85 1.69 1.50 1.26 1.30 1.68 1.76 -
P/RPS 28.02 24.90 22.17 19.03 20.33 27.40 29.23 -2.77%
P/EPS 48.30 34.49 36.86 9.22 33.77 44.80 46.81 2.10%
EY 2.07 2.90 2.71 10.85 2.96 2.23 2.14 -2.19%
DY 2.19 2.43 2.60 3.22 2.93 2.24 2.07 3.82%
P/NAPS 1.07 0.96 0.86 0.72 0.79 1.02 1.06 0.62%

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