[AXREIT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -19.74%
YoY- 8.45%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 50,479 46,827 44,627 43,774 42,345 40,968 38,938 18.87%
PBT 71,390 68,604 64,832 34,264 42,674 43,182 34,797 61.38%
Tax 3 3 0 -143 -160 -260 -283 -
NP 71,393 68,607 64,832 34,121 42,514 42,922 34,514 62.27%
-
NP to SH 71,393 68,607 64,832 34,121 42,514 42,922 34,514 62.27%
-
Tax Rate -0.00% -0.00% 0.00% 0.42% 0.37% 0.60% 0.81% -
Total Cost -20,914 -21,780 -20,205 9,653 -169 -1,954 4,424 -
-
Net Worth 397,355 334,674 324,217 293,932 294,619 293,981 286,983 24.20%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 30,630 28,070 27,408 26,462 26,430 26,673 25,451 13.13%
Div Payout % 42.90% 40.92% 42.28% 77.55% 62.17% 62.14% 73.74% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 397,355 334,674 324,217 293,932 294,619 293,981 286,983 24.20%
NOSH 240,239 205,953 205,983 205,691 206,171 205,869 206,018 10.77%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 141.43% 146.51% 145.28% 77.95% 100.40% 104.77% 88.64% -
ROE 17.97% 20.50% 20.00% 11.61% 14.43% 14.60% 12.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 21.01 22.74 21.67 21.28 20.54 19.90 18.90 7.30%
EPS 29.72 33.31 31.47 16.59 20.62 20.85 16.75 46.51%
DPS 12.75 13.63 13.31 12.85 12.83 12.95 12.37 2.03%
NAPS 1.654 1.625 1.574 1.429 1.429 1.428 1.393 12.11%
Adjusted Per Share Value based on latest NOSH - 205,691
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.89 2.68 2.55 2.50 2.42 2.34 2.23 18.84%
EPS 4.09 3.93 3.71 1.95 2.43 2.46 1.98 62.12%
DPS 1.75 1.61 1.57 1.51 1.51 1.53 1.46 12.82%
NAPS 0.2274 0.1915 0.1855 0.1682 0.1686 0.1682 0.1642 24.22%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.70 1.85 1.91 2.23 1.76 1.68 1.80 -
P/RPS 8.09 8.14 8.82 10.48 8.57 8.44 9.52 -10.27%
P/EPS 5.72 5.55 6.07 13.44 8.54 8.06 10.74 -34.27%
EY 17.48 18.01 16.48 7.44 11.72 12.41 9.31 52.13%
DY 7.50 7.37 6.97 5.76 7.29 7.71 6.87 6.01%
P/NAPS 1.03 1.14 1.21 1.56 1.23 1.18 1.29 -13.92%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 05/05/08 07/01/08 31/10/07 26/07/07 28/05/07 29/01/07 20/11/06 -
Price 1.76 1.86 1.89 2.18 1.97 1.85 1.74 -
P/RPS 8.38 8.18 8.72 10.24 9.59 9.30 9.21 -6.09%
P/EPS 5.92 5.58 6.00 13.14 9.55 8.87 10.39 -31.24%
EY 16.88 17.91 16.65 7.61 10.47 11.27 9.63 45.32%
DY 7.24 7.33 7.04 5.89 6.51 7.00 7.11 1.21%
P/NAPS 1.06 1.14 1.20 1.53 1.38 1.30 1.25 -10.40%

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