[AXREIT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -36.91%
YoY- -27.42%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 67,996 66,308 63,442 59,517 55,084 50,479 46,827 28.25%
PBT 67,790 64,840 63,449 47,053 74,583 71,390 68,604 -0.79%
Tax 0 0 0 0 0 3 3 -
NP 67,790 64,840 63,449 47,053 74,583 71,393 68,607 -0.79%
-
NP to SH 67,790 64,840 63,449 47,053 74,583 71,393 68,607 -0.79%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -0.00% -
Total Cost 206 1,468 -7 12,464 -19,499 -20,914 -21,780 -
-
Net Worth 450,257 448,667 447,715 423,424 422,850 397,355 334,674 21.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 40,619 39,741 38,497 36,184 33,866 30,630 28,070 27.96%
Div Payout % 59.92% 61.29% 60.68% 76.90% 45.41% 42.90% 40.92% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 450,257 448,667 447,715 423,424 422,850 397,355 334,674 21.89%
NOSH 255,857 256,117 255,837 256,000 255,653 240,239 205,953 15.57%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 99.70% 97.79% 100.01% 79.06% 135.40% 141.43% 146.51% -
ROE 15.06% 14.45% 14.17% 11.11% 17.64% 17.97% 20.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.58 25.89 24.80 23.25 21.55 21.01 22.74 10.97%
EPS 26.50 25.32 24.80 18.38 29.17 29.72 33.31 -14.15%
DPS 15.87 15.53 15.05 14.13 13.25 12.75 13.63 10.68%
NAPS 1.7598 1.7518 1.75 1.654 1.654 1.654 1.625 5.46%
Adjusted Per Share Value based on latest NOSH - 256,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.89 3.79 3.63 3.41 3.15 2.89 2.68 28.22%
EPS 3.88 3.71 3.63 2.69 4.27 4.09 3.93 -0.85%
DPS 2.32 2.27 2.20 2.07 1.94 1.75 1.61 27.60%
NAPS 0.2577 0.2567 0.2562 0.2423 0.242 0.2274 0.1915 21.91%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.50 1.31 1.12 1.62 1.68 1.70 1.85 -
P/RPS 5.64 5.06 4.52 6.97 7.80 8.09 8.14 -21.71%
P/EPS 5.66 5.17 4.52 8.81 5.76 5.72 5.55 1.31%
EY 17.66 19.33 22.14 11.35 17.37 17.48 18.01 -1.30%
DY 10.58 11.85 13.44 8.72 7.89 7.50 7.37 27.28%
P/NAPS 0.85 0.75 0.64 0.98 1.02 1.03 1.14 -17.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/07/09 28/04/09 22/01/09 10/11/08 04/08/08 05/05/08 07/01/08 -
Price 1.69 1.50 1.26 1.30 1.68 1.76 1.86 -
P/RPS 6.36 5.79 5.08 5.59 7.80 8.38 8.18 -15.45%
P/EPS 6.38 5.92 5.08 7.07 5.76 5.92 5.58 9.35%
EY 15.68 16.88 19.68 14.14 17.37 16.88 17.91 -8.49%
DY 9.39 10.35 11.94 10.87 7.89 7.24 7.33 17.97%
P/NAPS 0.96 0.86 0.72 0.79 1.02 1.06 1.14 -10.83%

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