[AXREIT] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -7.91%
YoY- 36.88%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 140,028 129,144 108,992 79,392 69,316 57,852 43,244 21.61%
PBT 83,500 83,844 65,948 57,072 41,696 36,132 24,988 22.24%
Tax 0 0 0 0 0 0 0 -
NP 83,500 83,844 65,948 57,072 41,696 36,132 24,988 22.24%
-
NP to SH 83,500 83,844 65,948 57,072 41,696 36,132 24,988 22.24%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 56,528 45,300 43,044 22,320 27,620 21,720 18,256 20.70%
-
Net Worth 985,738 959,033 751,867 555,899 448,667 397,355 294,619 22.27%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 82,221 78,036 63,093 45,412 39,954 34,978 24,740 22.13%
Div Payout % 98.47% 93.07% 95.67% 79.57% 95.82% 96.81% 99.01% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 985,738 959,033 751,867 555,899 448,667 397,355 294,619 22.27%
NOSH 456,783 453,701 375,558 306,838 256,117 240,239 206,171 14.16%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 59.63% 64.92% 60.51% 71.89% 60.15% 62.46% 57.78% -
ROE 8.47% 8.74% 8.77% 10.27% 9.29% 9.09% 8.48% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.66 28.46 29.02 25.87 27.06 24.08 20.97 6.52%
EPS 18.28 18.48 17.56 18.60 16.28 15.04 12.12 7.08%
DPS 18.00 17.20 16.80 14.80 15.60 14.56 12.00 6.98%
NAPS 2.158 2.1138 2.002 1.8117 1.7518 1.654 1.429 7.10%
Adjusted Per Share Value based on latest NOSH - 306,838
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.01 7.39 6.24 4.54 3.97 3.31 2.47 21.64%
EPS 4.78 4.80 3.77 3.27 2.39 2.07 1.43 22.25%
DPS 4.71 4.47 3.61 2.60 2.29 2.00 1.42 22.09%
NAPS 0.5641 0.5488 0.4303 0.3181 0.2567 0.2274 0.1686 22.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.40 2.73 2.33 2.00 1.31 1.70 1.76 -
P/RPS 11.09 9.59 8.03 7.73 4.84 7.06 8.39 4.75%
P/EPS 18.60 14.77 13.27 10.75 8.05 11.30 14.52 4.20%
EY 5.38 6.77 7.54 9.30 12.43 8.85 6.89 -4.03%
DY 5.29 6.30 7.21 7.40 11.91 8.56 6.82 -4.14%
P/NAPS 1.58 1.29 1.16 1.10 0.75 1.03 1.23 4.25%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/04/13 16/04/12 28/04/11 20/04/10 28/04/09 05/05/08 28/05/07 -
Price 3.71 2.73 2.36 2.00 1.50 1.76 1.97 -
P/RPS 12.10 9.59 8.13 7.73 5.54 7.31 9.39 4.31%
P/EPS 20.30 14.77 13.44 10.75 9.21 11.70 16.25 3.77%
EY 4.93 6.77 7.44 9.30 10.85 8.55 6.15 -3.61%
DY 4.85 6.30 7.12 7.40 10.40 8.27 6.09 -3.72%
P/NAPS 1.72 1.29 1.18 1.10 0.86 1.06 1.38 3.73%

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