[AXREIT] YoY Cumulative 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- 44.64%
YoY- 16.62%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 97,967 84,927 63,258 52,362 46,504 33,814 30,156 21.67%
PBT 59,726 49,023 60,408 33,210 28,476 50,027 28,377 13.19%
Tax 0 52 0 0 0 3 -257 -
NP 59,726 49,075 60,408 33,210 28,476 50,030 28,120 13.36%
-
NP to SH 59,726 49,075 60,408 33,210 28,476 50,030 28,120 13.36%
-
Tax Rate 0.00% -0.11% 0.00% 0.00% 0.00% -0.01% 0.91% -
Total Cost 38,241 35,852 2,850 19,152 18,028 -16,216 2,036 62.96%
-
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 58,999 - 36,488 31,290 28,099 19,999 19,247 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 6.22% 6.54% 10.25% 7.37% 6.87% 15.43% 9.81% -
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 21.59 22.60 20.28 20.18 18.55 16.42 14.65 6.67%
EPS 13.16 13.06 19.37 12.80 11.36 24.29 13.66 -0.61%
DPS 13.00 0.00 11.70 12.06 11.21 9.71 9.35 5.64%
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 4.87 4.22 3.15 2.60 2.31 1.68 1.50 21.66%
EPS 2.97 2.44 3.00 1.65 1.42 2.49 1.40 13.34%
DPS 2.93 0.00 1.81 1.56 1.40 0.99 0.96 20.41%
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 13.90 10.40 10.65 8.82 8.73 11.63 12.29 2.07%
P/EPS 22.80 17.99 11.15 13.91 14.26 7.86 13.18 9.55%
EY 4.39 5.56 8.97 7.19 7.01 12.72 7.59 -8.71%
DY 4.33 0.00 5.42 6.78 6.92 5.08 5.19 -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 13.99 10.84 10.75 9.17 7.01 11.51 11.88 2.75%
P/EPS 22.95 18.76 11.25 14.45 11.44 7.78 12.74 10.29%
EY 4.36 5.33 8.89 6.92 8.74 12.85 7.85 -9.32%
DY 4.30 0.00 5.37 6.52 8.62 5.14 5.37 -3.63%
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