[AXREIT] QoQ TTM Result on 30-Jun-2008 [#2]

Stock

[AXREIT] AXIS REITS

Announcement Date

04-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 4.47%

YoY- 118.58%

Quarter Report

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	66,308	63,442	59,517	55,084	50,479	46,827	44,627	30.17%
YoY %	4.52%	6.59%	8.05%	9.12%	7.80%	4.93%	-	-
Horiz. %	148.58%	142.16%	133.37%	123.43%	113.11%	104.93%	100.00%	-
PBT	64,840	63,449	47,053	74,583	71,390	68,604	64,832	0.00%
YoY %	2.19%	34.85%	-36.91%	4.47%	4.06%	5.82%	-	-
Horiz. %	100.01%	97.87%	72.58%	115.04%	110.12%	105.82%	100.00%	-
Tax	0	0	0	0	3	3	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	100.00%	100.00%	-	-
NP	64,840	63,449	47,053	74,583	71,393	68,607	64,832	0.00%
YoY %	2.19%	34.85%	-36.91%	4.47%	4.06%	5.82%	-	-
Horiz. %	100.01%	97.87%	72.58%	115.04%	110.12%	105.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,840	63,449	47,053	74,583	71,393	68,607	64,832	0.00%
YoY %	2.19%	34.85%	-36.91%	4.47%	4.06%	5.82%	-	-
Horiz. %	100.01%	97.87%	72.58%	115.04%	110.12%	105.82%	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	1,468	-7	12,464	-19,499	-20,914	-21,780	-20,205	-
YoY %	21,071.43%	-100.06%	163.92%	6.77%	3.98%	-7.80%	-	-
Horiz. %	-7.27%	0.03%	-61.69%	96.51%	103.51%	107.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	448,667	447,715	423,424	422,850	397,355	334,674	324,217	24.15%
YoY %	0.21%	5.74%	0.14%	6.42%	18.73%	3.23%	-	-
Horiz. %	138.38%	138.09%	130.60%	130.42%	122.56%	103.23%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	39,741	38,497	36,184	33,866	30,630	28,070	27,408	28.07%
YoY %	3.23%	6.39%	6.84%	10.56%	9.12%	2.42%	-	-
Horiz. %	145.00%	140.46%	132.02%	123.56%	111.76%	102.42%	100.00%	-
Div Payout %	61.29%	60.68%	76.90%	45.41%	42.90%	40.92%	42.28%	-
YoY %	1.01%	-21.09%	69.35%	5.85%	4.84%	-3.22%	-	-
Horiz. %	144.96%	143.52%	181.88%	107.40%	101.47%	96.78%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	448,667	447,715	423,424	422,850	397,355	334,674	324,217	24.15%
YoY %	0.21%	5.74%	0.14%	6.42%	18.73%	3.23%	-	-
Horiz. %	138.38%	138.09%	130.60%	130.42%	122.56%	103.23%	100.00%	-
NOSH	256,117	255,837	256,000	255,653	240,239	205,953	205,983	15.61%
YoY %	0.11%	-0.06%	0.14%	6.42%	16.65%	-0.01%	-	-
Horiz. %	124.34%	124.20%	124.28%	124.11%	116.63%	99.99%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	97.79%	100.01%	79.06%	135.40%	141.43%	146.51%	145.28%	-
YoY %	-2.22%	26.50%	-41.61%	-4.26%	-3.47%	0.85%	-	-
Horiz. %	67.31%	68.84%	54.42%	93.20%	97.35%	100.85%	100.00%	-
ROE	14.45%	14.17%	11.11%	17.64%	17.97%	20.50%	20.00%	-
YoY %	1.98%	27.54%	-37.02%	-1.84%	-12.34%	2.50%	-	-
Horiz. %	72.25%	70.85%	55.55%	88.20%	89.85%	102.50%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	25.89	24.80	23.25	21.55	21.01	22.74	21.67	12.58%
YoY %	4.40%	6.67%	7.89%	2.57%	-7.61%	4.94%	-	-
Horiz. %	119.47%	114.44%	107.29%	99.45%	96.95%	104.94%	100.00%	-
EPS	25.32	24.80	18.38	29.17	29.72	33.31	31.47	-13.48%
YoY %	2.10%	34.93%	-36.99%	-1.85%	-10.78%	5.85%	-	-
Horiz. %	80.46%	78.81%	58.40%	92.69%	94.44%	105.85%	100.00%	-
DPS	15.53	15.05	14.13	13.25	12.75	13.63	13.31	10.82%
YoY %	3.19%	6.51%	6.64%	3.92%	-6.46%	2.40%	-	-
Horiz. %	116.68%	113.07%	106.16%	99.55%	95.79%	102.40%	100.00%	-
NAPS	1.7518	1.75	1.654	1.654	1.654	1.625	1.574	7.38%
YoY %	0.10%	5.80%	0.00%	0.00%	1.78%	3.24%	-	-
Horiz. %	111.30%	111.18%	105.08%	105.08%	105.08%	103.24%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 255,653
RPS	3.30	3.16	2.96	2.74	2.51	2.33	2.22	30.21%
YoY %	4.43%	6.76%	8.03%	9.16%	7.73%	4.95%	-	-
Horiz. %	148.65%	142.34%	133.33%	123.42%	113.06%	104.95%	100.00%	-
EPS	3.23	3.16	2.34	3.71	3.55	3.41	3.22	0.20%
YoY %	2.22%	35.04%	-36.93%	4.51%	4.11%	5.90%	-	-
Horiz. %	100.31%	98.14%	72.67%	115.22%	110.25%	105.90%	100.00%	-
DPS	1.98	1.91	1.80	1.68	1.52	1.40	1.36	28.42%
YoY %	3.66%	6.11%	7.14%	10.53%	8.57%	2.94%	-	-
Horiz. %	145.59%	140.44%	132.35%	123.53%	111.76%	102.94%	100.00%	-
NAPS	0.2232	0.2227	0.2106	0.2103	0.1976	0.1665	0.1613	24.15%
YoY %	0.22%	5.75%	0.14%	6.43%	18.68%	3.22%	-	-
Horiz. %	138.38%	138.07%	130.56%	130.38%	122.50%	103.22%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.31	1.12	1.62	1.68	1.70	1.85	1.91	-
P/RPS	5.06	4.52	6.97	7.80	8.09	8.14	8.82	-30.93%
YoY %	11.95%	-35.15%	-10.64%	-3.58%	-0.61%	-7.71%	-	-
Horiz. %	57.37%	51.25%	79.02%	88.44%	91.72%	92.29%	100.00%	-
P/EPS	5.17	4.52	8.81	5.76	5.72	5.55	6.07	-10.13%
YoY %	14.38%	-48.69%	52.95%	0.70%	3.06%	-8.57%	-	-
Horiz. %	85.17%	74.46%	145.14%	94.89%	94.23%	91.43%	100.00%	-
EY	19.33	22.14	11.35	17.37	17.48	18.01	16.48	11.20%
YoY %	-12.69%	95.07%	-34.66%	-0.63%	-2.94%	9.28%	-	-
Horiz. %	117.29%	134.34%	68.87%	105.40%	106.07%	109.28%	100.00%	-
DY	11.85	13.44	8.72	7.89	7.50	7.37	6.97	42.40%
YoY %	-11.83%	54.13%	10.52%	5.20%	1.76%	5.74%	-	-
Horiz. %	170.01%	192.83%	125.11%	113.20%	107.60%	105.74%	100.00%	-
P/NAPS	0.75	0.64	0.98	1.02	1.03	1.14	1.21	-27.28%
YoY %	17.19%	-34.69%	-3.92%	-0.97%	-9.65%	-5.79%	-	-
Horiz. %	61.98%	52.89%	80.99%	84.30%	85.12%	94.21%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/04/09	22/01/09	10/11/08	04/08/08	05/05/08	07/01/08	31/10/07	-
Price	1.50	1.26	1.30	1.68	1.76	1.86	1.89	-
P/RPS	5.79	5.08	5.59	7.80	8.38	8.18	8.72	-23.87%
YoY %	13.98%	-9.12%	-28.33%	-6.92%	2.44%	-6.19%	-	-
Horiz. %	66.40%	58.26%	64.11%	89.45%	96.10%	93.81%	100.00%	-
P/EPS	5.92	5.08	7.07	5.76	5.92	5.58	6.00	-0.89%
YoY %	16.54%	-28.15%	22.74%	-2.70%	6.09%	-7.00%	-	-
Horiz. %	98.67%	84.67%	117.83%	96.00%	98.67%	93.00%	100.00%	-
EY	16.88	19.68	14.14	17.37	16.88	17.91	16.65	0.91%
YoY %	-14.23%	39.18%	-18.60%	2.90%	-5.75%	7.57%	-	-
Horiz. %	101.38%	118.20%	84.92%	104.32%	101.38%	107.57%	100.00%	-
DY	10.35	11.94	10.87	7.89	7.24	7.33	7.04	29.26%
YoY %	-13.32%	9.84%	37.77%	8.98%	-1.23%	4.12%	-	-
Horiz. %	147.02%	169.60%	154.40%	112.07%	102.84%	104.12%	100.00%	-
P/NAPS	0.86	0.72	0.79	1.02	1.06	1.14	1.20	-19.89%
YoY %	19.44%	-8.86%	-22.55%	-3.77%	-7.02%	-5.00%	-	-
Horiz. %	71.67%	60.00%	65.83%	85.00%	88.33%	95.00%	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