[AXREIT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 90.01%
YoY- 87.84%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,084 50,479 46,827 44,627 43,774 42,345 40,968 21.84%
PBT 74,583 71,390 68,604 64,832 34,264 42,674 43,182 44.00%
Tax 0 3 3 0 -143 -160 -260 -
NP 74,583 71,393 68,607 64,832 34,121 42,514 42,922 44.58%
-
NP to SH 74,583 71,393 68,607 64,832 34,121 42,514 42,922 44.58%
-
Tax Rate 0.00% -0.00% -0.00% 0.00% 0.42% 0.37% 0.60% -
Total Cost -19,499 -20,914 -21,780 -20,205 9,653 -169 -1,954 364.15%
-
Net Worth 422,850 397,355 334,674 324,217 293,932 294,619 293,981 27.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 33,866 30,630 28,070 27,408 26,462 26,430 26,673 17.27%
Div Payout % 45.41% 42.90% 40.92% 42.28% 77.55% 62.17% 62.14% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 422,850 397,355 334,674 324,217 293,932 294,619 293,981 27.45%
NOSH 255,653 240,239 205,953 205,983 205,691 206,171 205,869 15.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 135.40% 141.43% 146.51% 145.28% 77.95% 100.40% 104.77% -
ROE 17.64% 17.97% 20.50% 20.00% 11.61% 14.43% 14.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.55 21.01 22.74 21.67 21.28 20.54 19.90 5.45%
EPS 29.17 29.72 33.31 31.47 16.59 20.62 20.85 25.11%
DPS 13.25 12.75 13.63 13.31 12.85 12.83 12.95 1.53%
NAPS 1.654 1.654 1.625 1.574 1.429 1.429 1.428 10.30%
Adjusted Per Share Value based on latest NOSH - 205,983
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.15 2.89 2.68 2.55 2.50 2.42 2.34 21.93%
EPS 4.27 4.09 3.93 3.71 1.95 2.43 2.46 44.48%
DPS 1.94 1.75 1.61 1.57 1.51 1.51 1.53 17.16%
NAPS 0.242 0.2274 0.1915 0.1855 0.1682 0.1686 0.1682 27.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.68 1.70 1.85 1.91 2.23 1.76 1.68 -
P/RPS 7.80 8.09 8.14 8.82 10.48 8.57 8.44 -5.12%
P/EPS 5.76 5.72 5.55 6.07 13.44 8.54 8.06 -20.08%
EY 17.37 17.48 18.01 16.48 7.44 11.72 12.41 25.15%
DY 7.89 7.50 7.37 6.97 5.76 7.29 7.71 1.55%
P/NAPS 1.02 1.03 1.14 1.21 1.56 1.23 1.18 -9.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/08/08 05/05/08 07/01/08 31/10/07 26/07/07 28/05/07 29/01/07 -
Price 1.68 1.76 1.86 1.89 2.18 1.97 1.85 -
P/RPS 7.80 8.38 8.18 8.72 10.24 9.59 9.30 -11.07%
P/EPS 5.76 5.92 5.58 6.00 13.14 9.55 8.87 -25.03%
EY 17.37 16.88 17.91 16.65 7.61 10.47 11.27 33.46%
DY 7.89 7.24 7.33 7.04 5.89 6.51 7.00 8.31%
P/NAPS 1.02 1.06 1.14 1.20 1.53 1.38 1.30 -14.94%

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