[AXREIT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 34.85%
YoY- -7.52%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 69,300 67,996 66,308 63,442 59,517 55,084 50,479 23.49%
PBT 68,183 67,790 64,840 63,449 47,053 74,583 71,390 -3.01%
Tax 0 0 0 0 0 0 3 -
NP 68,183 67,790 64,840 63,449 47,053 74,583 71,393 -3.01%
-
NP to SH 68,183 67,790 64,840 63,449 47,053 74,583 71,393 -3.01%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -
Total Cost 1,117 206 1,468 -7 12,464 -19,499 -20,914 -
-
Net Worth 464,523 450,257 448,667 447,715 423,424 422,850 397,355 10.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 41,730 40,619 39,741 38,497 36,184 33,866 30,630 22.87%
Div Payout % 61.20% 59.92% 61.29% 60.68% 76.90% 45.41% 42.90% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 464,523 450,257 448,667 447,715 423,424 422,850 397,355 10.96%
NOSH 267,597 255,857 256,117 255,837 256,000 255,653 240,239 7.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 98.39% 99.70% 97.79% 100.01% 79.06% 135.40% 141.43% -
ROE 14.68% 15.06% 14.45% 14.17% 11.11% 17.64% 17.97% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.90 26.58 25.89 24.80 23.25 21.55 21.01 14.95%
EPS 25.48 26.50 25.32 24.80 18.38 29.17 29.72 -9.74%
DPS 15.59 15.87 15.53 15.05 14.13 13.25 12.75 14.33%
NAPS 1.7359 1.7598 1.7518 1.75 1.654 1.654 1.654 3.27%
Adjusted Per Share Value based on latest NOSH - 255,837
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.45 3.38 3.30 3.16 2.96 2.74 2.51 23.59%
EPS 3.39 3.37 3.23 3.16 2.34 3.71 3.55 -3.02%
DPS 2.08 2.02 1.98 1.91 1.80 1.68 1.52 23.23%
NAPS 0.231 0.224 0.2232 0.2227 0.2106 0.2103 0.1976 10.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.78 1.50 1.31 1.12 1.62 1.68 1.70 -
P/RPS 6.87 5.64 5.06 4.52 6.97 7.80 8.09 -10.31%
P/EPS 6.99 5.66 5.17 4.52 8.81 5.76 5.72 14.28%
EY 14.31 17.66 19.33 22.14 11.35 17.37 17.48 -12.47%
DY 8.76 10.58 11.85 13.44 8.72 7.89 7.50 10.89%
P/NAPS 1.03 0.85 0.75 0.64 0.98 1.02 1.03 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/10/09 20/07/09 28/04/09 22/01/09 10/11/08 04/08/08 05/05/08 -
Price 1.85 1.69 1.50 1.26 1.30 1.68 1.76 -
P/RPS 7.14 6.36 5.79 5.08 5.59 7.80 8.38 -10.11%
P/EPS 7.26 6.38 5.92 5.08 7.07 5.76 5.92 14.55%
EY 13.77 15.68 16.88 19.68 14.14 17.37 16.88 -12.68%
DY 8.43 9.39 10.35 11.94 10.87 7.89 7.24 10.66%
P/NAPS 1.07 0.96 0.86 0.72 0.79 1.02 1.06 0.62%

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