[AXREIT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 10.14%
YoY- 23.31%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 130,340 111,368 81,738 69,382 60,274 43,760 38,148 22.70%
PBT 80,832 64,540 72,294 45,922 37,240 25,282 43,118 11.03%
Tax 0 104 0 0 0 6 -228 -
NP 80,832 64,644 72,294 45,922 37,240 25,288 42,890 11.12%
-
NP to SH 80,832 64,644 72,294 45,922 37,240 25,288 42,890 11.12%
-
Tax Rate 0.00% -0.16% 0.00% 0.00% 0.00% -0.02% 0.53% -
Total Cost 49,508 46,724 9,444 23,460 23,034 18,472 -4,742 -
-
Net Worth 958,462 752,388 565,207 450,465 410,086 294,271 286,482 22.27%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 65,395 47,295 40,956 36,694 25,123 25,519 -
Div Payout % - 101.16% 65.42% 89.19% 98.54% 99.35% 59.50% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 958,462 752,388 565,207 450,465 410,086 294,271 286,482 22.27%
NOSH 453,602 375,837 307,111 255,975 247,936 205,928 205,806 14.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 62.02% 58.05% 88.45% 66.19% 61.78% 57.79% 112.43% -
ROE 8.43% 8.59% 12.79% 10.19% 9.08% 8.59% 14.97% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.73 29.63 26.62 27.10 24.31 21.25 18.54 7.56%
EPS 17.82 17.20 23.54 17.94 15.02 12.28 20.84 -2.57%
DPS 0.00 17.40 15.40 16.00 14.80 12.20 12.40 -
NAPS 2.113 2.0019 1.8404 1.7598 1.654 1.429 1.392 7.19%
Adjusted Per Share Value based on latest NOSH - 255,857
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.48 5.54 4.07 3.45 3.00 2.18 1.90 22.66%
EPS 4.02 3.22 3.60 2.28 1.85 1.26 2.13 11.15%
DPS 0.00 3.25 2.35 2.04 1.83 1.25 1.27 -
NAPS 0.4767 0.3742 0.2811 0.2241 0.204 0.1464 0.1425 22.27%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.80 2.45 2.02 1.50 1.68 2.23 1.72 -
P/RPS 9.74 8.27 7.59 5.53 6.91 10.49 9.28 0.80%
P/EPS 15.71 14.24 8.58 8.36 11.19 18.16 8.25 11.32%
EY 6.36 7.02 11.65 11.96 8.94 5.51 12.12 -10.18%
DY 0.00 7.10 7.62 10.67 8.81 5.47 7.21 -
P/NAPS 1.33 1.22 1.10 0.85 1.02 1.56 1.24 1.17%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/07/12 25/07/11 19/07/10 20/07/09 04/08/08 26/07/07 01/08/06 -
Price 2.84 2.62 2.07 1.69 1.68 2.18 1.76 -
P/RPS 9.88 8.84 7.78 6.24 6.91 10.26 9.50 0.65%
P/EPS 15.94 15.23 8.79 9.42 11.19 17.75 8.45 11.14%
EY 6.27 6.56 11.37 10.62 8.94 5.63 11.84 -10.04%
DY 0.00 6.64 7.44 9.47 8.81 5.60 7.05 -
P/NAPS 1.34 1.31 1.12 0.96 1.02 1.53 1.26 1.03%

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