[AXREIT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -5.84%
YoY- 29.75%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 119,770 114,732 111,520 104,666 97,251 89,851 82,766 27.90%
PBT 85,473 80,999 90,016 97,524 103,620 101,401 89,174 -2.78%
Tax 52 52 0 0 -52 -52 0 -
NP 85,525 81,051 90,016 97,524 103,568 101,349 89,174 -2.74%
-
NP to SH 85,525 81,051 90,016 97,524 103,568 101,349 89,174 -2.74%
-
Tax Rate -0.06% -0.06% 0.00% 0.00% 0.05% 0.05% 0.00% -
Total Cost 34,245 33,681 21,504 7,142 -6,317 -11,498 -6,408 -
-
Net Worth 959,033 811,254 750,654 752,971 751,867 755,321 603,045 36.20%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 52,812 49,077 48,865 61,634 56,999 52,579 47,895 6.72%
Div Payout % 61.75% 60.55% 54.28% 63.20% 55.04% 51.88% 53.71% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 959,033 811,254 750,654 752,971 751,867 755,321 603,045 36.20%
NOSH 453,701 389,951 375,627 376,128 375,558 375,950 319,223 26.38%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 71.41% 70.64% 80.72% 93.18% 106.50% 112.80% 107.74% -
ROE 8.92% 9.99% 11.99% 12.95% 13.77% 13.42% 14.79% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.40 29.42 29.69 27.83 25.90 23.90 25.93 1.20%
EPS 18.85 20.78 23.96 25.93 27.58 26.96 27.93 -23.04%
DPS 11.64 12.59 13.00 16.39 15.18 13.99 15.00 -15.54%
NAPS 2.1138 2.0804 1.9984 2.0019 2.002 2.0091 1.8891 7.77%
Adjusted Per Share Value based on latest NOSH - 376,128
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.85 6.57 6.38 5.99 5.57 5.14 4.74 27.79%
EPS 4.89 4.64 5.15 5.58 5.93 5.80 5.10 -2.76%
DPS 3.02 2.81 2.80 3.53 3.26 3.01 2.74 6.69%
NAPS 0.5488 0.4642 0.4296 0.4309 0.4303 0.4322 0.3451 36.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.73 2.62 2.35 2.45 2.33 2.37 2.16 -
P/RPS 10.34 8.90 7.92 8.80 9.00 9.92 8.33 15.48%
P/EPS 14.48 12.61 9.81 9.45 8.45 8.79 7.73 51.90%
EY 6.90 7.93 10.20 10.58 11.84 11.37 12.93 -34.18%
DY 4.26 4.80 5.53 6.69 6.51 5.90 6.95 -27.82%
P/NAPS 1.29 1.26 1.18 1.22 1.16 1.18 1.14 8.58%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/04/12 16/01/12 17/10/11 25/07/11 28/04/11 17/01/11 20/10/10 -
Price 2.73 2.70 2.45 2.62 2.36 2.38 2.18 -
P/RPS 10.34 9.18 8.25 9.42 9.11 9.96 8.41 14.75%
P/EPS 14.48 12.99 10.22 10.10 8.56 8.83 7.80 50.99%
EY 6.90 7.70 9.78 9.90 11.69 11.33 12.81 -33.77%
DY 4.26 4.66 5.31 6.25 6.43 5.88 6.88 -27.33%
P/NAPS 1.29 1.30 1.23 1.31 1.18 1.18 1.15 7.95%

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