[AXREIT] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
19-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 153.34%
YoY- 57.43%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 70,480 65,170 55,684 40,869 34,691 30,137 21,880 21.50%
PBT 45,247 40,416 32,270 36,147 22,961 18,620 12,641 23.65%
Tax 0 0 52 0 0 0 3 -
NP 45,247 40,416 32,322 36,147 22,961 18,620 12,644 23.65%
-
NP to SH 45,247 40,416 32,322 36,147 22,961 18,620 12,644 23.65%
-
Tax Rate 0.00% 0.00% -0.16% 0.00% 0.00% 0.00% -0.02% -
Total Cost 25,233 24,754 23,362 4,722 11,730 11,517 9,236 18.21%
-
Net Worth 993,194 958,462 752,388 565,207 450,465 410,086 294,271 22.45%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 41,590 - 32,697 23,647 20,478 18,347 12,561 22.06%
Div Payout % 91.92% - 101.16% 65.42% 89.19% 98.54% 99.35% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 993,194 958,462 752,388 565,207 450,465 410,086 294,271 22.45%
NOSH 457,040 453,602 375,837 307,111 255,975 247,936 205,928 14.19%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 64.20% 62.02% 58.05% 88.45% 66.19% 61.78% 57.79% -
ROE 4.56% 4.22% 4.30% 6.40% 5.10% 4.54% 4.30% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.42 14.37 14.82 13.31 13.55 12.16 10.63 6.38%
EPS 9.90 8.91 8.60 11.77 8.97 7.51 6.14 8.27%
DPS 9.10 0.00 8.70 7.70 8.00 7.40 6.10 6.88%
NAPS 2.1731 2.113 2.0019 1.8404 1.7598 1.654 1.429 7.22%
Adjusted Per Share Value based on latest NOSH - 307,289
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.03 3.73 3.19 2.34 1.99 1.72 1.25 21.52%
EPS 2.59 2.31 1.85 2.07 1.31 1.07 0.72 23.75%
DPS 2.38 0.00 1.87 1.35 1.17 1.05 0.72 22.02%
NAPS 0.5684 0.5485 0.4306 0.3234 0.2578 0.2347 0.1684 22.45%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.67 2.80 2.45 2.02 1.50 1.68 2.23 -
P/RPS 23.80 19.49 16.54 15.18 11.07 13.82 20.99 2.11%
P/EPS 37.07 31.43 28.49 17.16 16.72 22.37 36.32 0.34%
EY 2.70 3.18 3.51 5.83 5.98 4.47 2.75 -0.30%
DY 2.48 0.00 3.55 3.81 5.33 4.40 2.74 -1.64%
P/NAPS 1.69 1.33 1.22 1.10 0.85 1.02 1.56 1.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 23/07/12 25/07/11 19/07/10 20/07/09 04/08/08 26/07/07 -
Price 3.40 2.84 2.62 2.07 1.69 1.68 2.18 -
P/RPS 22.05 19.77 17.68 15.56 12.47 13.82 20.52 1.20%
P/EPS 34.34 31.87 30.47 17.59 18.84 22.37 35.50 -0.55%
EY 2.91 3.14 3.28 5.69 5.31 4.47 2.82 0.52%
DY 2.68 0.00 3.32 3.72 4.73 4.40 2.80 -0.72%
P/NAPS 1.56 1.34 1.31 1.12 0.96 1.02 1.53 0.32%

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