[AXREIT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -34.28%
YoY- 15.4%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 129,144 108,992 79,392 69,316 57,852 43,244 37,736 22.73%
PBT 83,844 65,948 57,072 41,696 36,132 24,988 27,020 20.75%
Tax 0 0 0 0 0 0 -400 -
NP 83,844 65,948 57,072 41,696 36,132 24,988 26,620 21.05%
-
NP to SH 83,844 65,948 57,072 41,696 36,132 24,988 26,620 21.05%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.48% -
Total Cost 45,300 43,044 22,320 27,620 21,720 18,256 11,116 26.35%
-
Net Worth 959,033 751,867 555,899 448,667 397,355 294,619 278,356 22.87%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 78,036 63,093 45,412 39,954 34,978 24,740 25,713 20.30%
Div Payout % 93.07% 95.67% 79.57% 95.82% 96.81% 99.01% 96.59% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 959,033 751,867 555,899 448,667 397,355 294,619 278,356 22.87%
NOSH 453,701 375,558 306,838 256,117 240,239 206,171 206,037 14.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 64.92% 60.51% 71.89% 60.15% 62.46% 57.78% 70.54% -
ROE 8.74% 8.77% 10.27% 9.29% 9.09% 8.48% 9.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 28.46 29.02 25.87 27.06 24.08 20.97 18.32 7.61%
EPS 18.48 17.56 18.60 16.28 15.04 12.12 12.92 6.14%
DPS 17.20 16.80 14.80 15.60 14.56 12.00 12.48 5.48%
NAPS 2.1138 2.002 1.8117 1.7518 1.654 1.429 1.351 7.73%
Adjusted Per Share Value based on latest NOSH - 256,117
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.39 6.24 4.54 3.97 3.31 2.47 2.16 22.72%
EPS 4.80 3.77 3.27 2.39 2.07 1.43 1.52 21.10%
DPS 4.47 3.61 2.60 2.29 2.00 1.42 1.47 20.34%
NAPS 0.5488 0.4303 0.3181 0.2567 0.2274 0.1686 0.1593 22.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.73 2.33 2.00 1.31 1.70 1.76 1.67 -
P/RPS 9.59 8.03 7.73 4.84 7.06 8.39 9.12 0.84%
P/EPS 14.77 13.27 10.75 8.05 11.30 14.52 12.93 2.24%
EY 6.77 7.54 9.30 12.43 8.85 6.89 7.74 -2.20%
DY 6.30 7.21 7.40 11.91 8.56 6.82 7.47 -2.79%
P/NAPS 1.29 1.16 1.10 0.75 1.03 1.23 1.24 0.66%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/04/12 28/04/11 20/04/10 28/04/09 05/05/08 28/05/07 08/05/06 -
Price 2.73 2.36 2.00 1.50 1.76 1.97 1.69 -
P/RPS 9.59 8.13 7.73 5.54 7.31 9.39 9.23 0.63%
P/EPS 14.77 13.44 10.75 9.21 11.70 16.25 13.08 2.04%
EY 6.77 7.44 9.30 10.85 8.55 6.15 7.64 -1.99%
DY 6.30 7.12 7.40 10.40 8.27 6.09 7.38 -2.60%
P/NAPS 1.29 1.18 1.10 0.86 1.06 1.38 1.25 0.52%

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