[AXREIT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
05-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.06%
YoY- 67.93%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 63,442 59,517 55,084 50,479 46,827 44,627 43,774 27.92%
PBT 63,449 47,053 74,583 71,390 68,604 64,832 34,264 50.51%
Tax 0 0 0 3 3 0 -143 -
NP 63,449 47,053 74,583 71,393 68,607 64,832 34,121 50.93%
-
NP to SH 63,449 47,053 74,583 71,393 68,607 64,832 34,121 50.93%
-
Tax Rate 0.00% 0.00% 0.00% -0.00% -0.00% 0.00% 0.42% -
Total Cost -7 12,464 -19,499 -20,914 -21,780 -20,205 9,653 -
-
Net Worth 447,715 423,424 422,850 397,355 334,674 324,217 293,932 32.21%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 38,497 36,184 33,866 30,630 28,070 27,408 26,462 28.24%
Div Payout % 60.68% 76.90% 45.41% 42.90% 40.92% 42.28% 77.55% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 447,715 423,424 422,850 397,355 334,674 324,217 293,932 32.21%
NOSH 255,837 256,000 255,653 240,239 205,953 205,983 205,691 15.57%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 100.01% 79.06% 135.40% 141.43% 146.51% 145.28% 77.95% -
ROE 14.17% 11.11% 17.64% 17.97% 20.50% 20.00% 11.61% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.80 23.25 21.55 21.01 22.74 21.67 21.28 10.69%
EPS 24.80 18.38 29.17 29.72 33.31 31.47 16.59 30.57%
DPS 15.05 14.13 13.25 12.75 13.63 13.31 12.85 11.05%
NAPS 1.75 1.654 1.654 1.654 1.625 1.574 1.429 14.39%
Adjusted Per Share Value based on latest NOSH - 240,239
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.63 3.41 3.15 2.89 2.68 2.55 2.50 28.08%
EPS 3.63 2.69 4.27 4.09 3.93 3.71 1.95 51.04%
DPS 2.20 2.07 1.94 1.75 1.61 1.57 1.51 28.37%
NAPS 0.2562 0.2423 0.242 0.2274 0.1915 0.1855 0.1682 32.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.12 1.62 1.68 1.70 1.85 1.91 2.23 -
P/RPS 4.52 6.97 7.80 8.09 8.14 8.82 10.48 -42.76%
P/EPS 4.52 8.81 5.76 5.72 5.55 6.07 13.44 -51.47%
EY 22.14 11.35 17.37 17.48 18.01 16.48 7.44 106.20%
DY 13.44 8.72 7.89 7.50 7.37 6.97 5.76 75.46%
P/NAPS 0.64 0.98 1.02 1.03 1.14 1.21 1.56 -44.63%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 22/01/09 10/11/08 04/08/08 05/05/08 07/01/08 31/10/07 26/07/07 -
Price 1.26 1.30 1.68 1.76 1.86 1.89 2.18 -
P/RPS 5.08 5.59 7.80 8.38 8.18 8.72 10.24 -37.19%
P/EPS 5.08 7.07 5.76 5.92 5.58 6.00 13.14 -46.77%
EY 19.68 14.14 17.37 16.88 17.91 16.65 7.61 87.86%
DY 11.94 10.87 7.89 7.24 7.33 7.04 5.89 59.83%
P/NAPS 0.72 0.79 1.02 1.06 1.14 1.20 1.53 -39.36%

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