[AXREIT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.58%
YoY- 16.62%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 130,622 113,236 84,344 69,816 62,005 45,085 40,208 21.67%
PBT 79,634 65,364 80,544 44,280 37,968 66,702 37,836 13.19%
Tax 0 69 0 0 0 4 -342 -
NP 79,634 65,433 80,544 44,280 37,968 66,706 37,493 13.36%
-
NP to SH 79,634 65,433 80,544 44,280 37,968 66,706 37,493 13.36%
-
Tax Rate 0.00% -0.11% 0.00% 0.00% 0.00% -0.01% 0.90% -
Total Cost 50,988 47,802 3,800 25,536 24,037 -21,621 2,714 62.97%
-
Net Worth 960,063 750,930 589,141 450,384 414,606 324,196 286,758 22.28%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 78,666 - 48,650 41,720 37,466 26,666 25,663 20.50%
Div Payout % 98.78% - 60.40% 94.22% 98.68% 39.98% 68.45% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 960,063 750,930 589,141 450,384 414,606 324,196 286,758 22.28%
NOSH 453,844 375,765 311,863 259,453 250,669 205,969 205,856 14.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 60.97% 57.78% 95.49% 63.42% 61.23% 147.96% 93.25% -
ROE 8.29% 8.71% 13.67% 9.83% 9.16% 20.58% 13.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 28.78 30.13 27.05 26.91 24.74 21.89 19.53 6.66%
EPS 17.55 17.41 25.83 17.07 15.15 32.39 18.21 -0.61%
DPS 17.33 0.00 15.60 16.08 14.95 12.95 12.47 5.63%
NAPS 2.1154 1.9984 1.8891 1.7359 1.654 1.574 1.393 7.20%
Adjusted Per Share Value based on latest NOSH - 267,597
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.50 5.63 4.20 3.47 3.08 2.24 2.00 21.68%
EPS 3.96 3.25 4.01 2.20 1.89 3.32 1.86 13.40%
DPS 3.91 0.00 2.42 2.08 1.86 1.33 1.28 20.43%
NAPS 0.4775 0.3735 0.293 0.224 0.2062 0.1613 0.1426 22.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.00 2.35 2.16 1.78 1.62 1.91 1.80 -
P/RPS 10.42 7.80 7.99 6.61 6.55 8.73 9.22 2.05%
P/EPS 17.10 13.50 8.36 10.43 10.70 5.90 9.88 9.56%
EY 5.85 7.41 11.96 9.59 9.35 16.96 10.12 -8.72%
DY 5.78 0.00 7.22 9.03 9.23 6.78 6.93 -2.97%
P/NAPS 1.42 1.18 1.14 1.03 0.98 1.21 1.29 1.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/10/12 17/10/11 20/10/10 20/10/09 10/11/08 31/10/07 20/11/06 -
Price 3.02 2.45 2.18 1.85 1.30 1.89 1.74 -
P/RPS 10.49 8.13 8.06 6.88 5.26 8.63 8.91 2.75%
P/EPS 17.21 14.07 8.44 10.84 8.58 5.84 9.55 10.30%
EY 5.81 7.11 11.85 9.23 11.65 17.14 10.47 -9.34%
DY 5.74 0.00 7.16 8.69 11.50 6.85 7.16 -3.61%
P/NAPS 1.43 1.23 1.15 1.07 0.79 1.20 1.25 2.26%

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