[AXREIT] YoY Cumulative 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- -83.57%
YoY- 15.4%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 32,286 27,248 19,848 17,329 14,463 10,811 9,434 22.73%
PBT 20,961 16,487 14,268 10,424 9,033 6,247 6,755 20.75%
Tax 0 0 0 0 0 0 -100 -
NP 20,961 16,487 14,268 10,424 9,033 6,247 6,655 21.05%
-
NP to SH 20,961 16,487 14,268 10,424 9,033 6,247 6,655 21.05%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.48% -
Total Cost 11,325 10,761 5,580 6,905 5,430 4,564 2,779 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 19,509 15,773 11,353 9,988 8,744 6,185 6,428 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 2.19% 2.19% 2.57% 2.32% 2.27% 2.12% 2.39% -
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 7.12 7.26 6.47 6.77 6.02 5.24 4.58 7.62%
EPS 4.62 4.39 4.65 4.07 3.76 3.03 3.23 6.14%
DPS 4.30 4.20 3.70 3.90 3.64 3.00 3.12 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 1.85 1.56 1.14 0.99 0.83 0.62 0.54 22.75%
EPS 1.20 0.94 0.82 0.60 0.52 0.36 0.38 21.10%
DPS 1.12 0.90 0.65 0.57 0.50 0.35 0.37 20.25%
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 38.36 32.11 30.92 19.36 28.24 33.56 36.47 0.84%
P/EPS 59.09 53.08 43.01 32.19 45.21 58.09 51.70 2.24%
EY 1.69 1.88 2.33 3.11 2.21 1.72 1.93 -2.18%
DY 1.58 1.80 1.85 2.98 2.14 1.70 1.87 -2.76%
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 38.36 32.53 30.92 22.17 29.23 37.57 36.91 0.64%
P/EPS 59.09 53.76 43.01 36.86 46.81 65.02 52.32 2.04%
EY 1.69 1.86 2.33 2.71 2.14 1.54 1.91 -2.01%
DY 1.58 1.78 1.85 2.60 2.07 1.52 1.85 -2.59%
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