[AXREIT] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
07-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 5.82%
YoY- 59.84%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 59,517 55,084 50,479 46,827 44,627 43,774 42,345 25.39%
PBT 47,053 74,583 71,390 68,604 64,832 34,264 42,674 6.71%
Tax 0 0 3 3 0 -143 -160 -
NP 47,053 74,583 71,393 68,607 64,832 34,121 42,514 6.97%
-
NP to SH 47,053 74,583 71,393 68,607 64,832 34,121 42,514 6.97%
-
Tax Rate 0.00% 0.00% -0.00% -0.00% 0.00% 0.42% 0.37% -
Total Cost 12,464 -19,499 -20,914 -21,780 -20,205 9,653 -169 -
-
Net Worth 423,424 422,850 397,355 334,674 324,217 293,932 294,619 27.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 36,184 33,866 30,630 28,070 27,408 26,462 26,430 23.22%
Div Payout % 76.90% 45.41% 42.90% 40.92% 42.28% 77.55% 62.17% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 423,424 422,850 397,355 334,674 324,217 293,932 294,619 27.26%
NOSH 256,000 255,653 240,239 205,953 205,983 205,691 206,171 15.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 79.06% 135.40% 141.43% 146.51% 145.28% 77.95% 100.40% -
ROE 11.11% 17.64% 17.97% 20.50% 20.00% 11.61% 14.43% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.25 21.55 21.01 22.74 21.67 21.28 20.54 8.58%
EPS 18.38 29.17 29.72 33.31 31.47 16.59 20.62 -7.36%
DPS 14.13 13.25 12.75 13.63 13.31 12.85 12.83 6.62%
NAPS 1.654 1.654 1.654 1.625 1.574 1.429 1.429 10.20%
Adjusted Per Share Value based on latest NOSH - 205,953
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.41 3.15 2.89 2.68 2.55 2.50 2.42 25.60%
EPS 2.69 4.27 4.09 3.93 3.71 1.95 2.43 6.99%
DPS 2.07 1.94 1.75 1.61 1.57 1.51 1.51 23.33%
NAPS 0.2423 0.242 0.2274 0.1915 0.1855 0.1682 0.1686 27.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.62 1.68 1.70 1.85 1.91 2.23 1.76 -
P/RPS 6.97 7.80 8.09 8.14 8.82 10.48 8.57 -12.83%
P/EPS 8.81 5.76 5.72 5.55 6.07 13.44 8.54 2.09%
EY 11.35 17.37 17.48 18.01 16.48 7.44 11.72 -2.11%
DY 8.72 7.89 7.50 7.37 6.97 5.76 7.29 12.64%
P/NAPS 0.98 1.02 1.03 1.14 1.21 1.56 1.23 -14.02%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 04/08/08 05/05/08 07/01/08 31/10/07 26/07/07 28/05/07 -
Price 1.30 1.68 1.76 1.86 1.89 2.18 1.97 -
P/RPS 5.59 7.80 8.38 8.18 8.72 10.24 9.59 -30.15%
P/EPS 7.07 5.76 5.92 5.58 6.00 13.14 9.55 -18.11%
EY 14.14 17.37 16.88 17.91 16.65 7.61 10.47 22.11%
DY 10.87 7.89 7.24 7.33 7.04 5.89 6.51 40.61%
P/NAPS 0.79 1.02 1.06 1.14 1.20 1.53 1.38 -30.98%

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