[AXREIT] QoQ 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- 180.67%
YoY- -17.75%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,389 21,021 19,848 19,508 17,671 17,362 17,329 18.60%
PBT 24,261 21,879 14,268 28,766 10,249 12,537 10,424 75.53%
Tax 0 0 0 0 0 0 0 -
NP 24,261 21,879 14,268 28,766 10,249 12,537 10,424 75.53%
-
NP to SH 24,261 21,879 14,268 28,766 10,249 12,537 10,424 75.53%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,872 -858 5,580 -9,258 7,422 4,825 6,905 -
-
Net Worth 603,045 565,535 555,899 550,207 464,523 450,257 448,667 21.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,768 12,291 11,353 11,481 10,864 10,490 9,988 17.76%
Div Payout % 52.63% 56.18% 79.57% 39.91% 106.01% 83.67% 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 603,045 565,535 555,899 550,207 464,523 450,257 448,667 21.76%
NOSH 319,223 307,289 306,838 307,001 267,597 255,857 256,117 15.80%
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 108.36% 104.08% 71.89% 147.46% 58.00% 72.21% 60.15% -
ROE 4.02% 3.87% 2.57% 5.23% 2.21% 2.78% 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 7.01 6.84 6.47 6.35 6.60 6.79 6.77 2.34%
EPS 7.60 7.12 4.65 9.37 3.83 4.90 4.07 51.58%
DPS 4.00 4.00 3.70 3.74 4.06 4.10 3.90 1.70%
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 1.11 1.05 0.99 0.97 0.88 0.86 0.86 18.52%
EPS 1.21 1.09 0.71 1.43 0.51 0.62 0.52 75.50%
DPS 0.64 0.61 0.56 0.57 0.54 0.52 0.50 17.87%
NAPS 0.2999 0.2813 0.2765 0.2737 0.231 0.224 0.2232 21.74%
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 30.80 29.53 30.92 30.37 26.96 22.10 19.36 36.24%
P/EPS 28.42 28.37 43.01 20.60 46.48 30.61 32.19 -7.96%
EY 3.52 3.52 2.33 4.85 2.15 3.27 3.11 8.59%
DY 1.85 1.98 1.85 1.94 2.28 2.73 2.98 -27.20%
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 31.08 30.26 30.92 30.37 28.02 24.90 22.17 25.23%
P/EPS 28.68 29.07 43.01 20.60 48.30 34.49 36.86 -15.39%
EY 3.49 3.44 2.33 4.85 2.07 2.90 2.71 18.35%
DY 1.83 1.93 1.85 1.94 2.19 2.43 2.60 -20.85%
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