[AXREIT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 20.27%
YoY- 30.77%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 32,884 28,436 21,021 17,362 15,674 11,069 9,640 22.66%
PBT 19,455 15,783 21,879 12,537 9,587 6,394 14,804 4.65%
Tax 0 52 0 0 0 3 -14 -
NP 19,455 15,835 21,879 12,537 9,587 6,397 14,790 4.67%
-
NP to SH 19,455 15,835 21,879 12,537 9,587 6,397 14,790 4.67%
-
Tax Rate 0.00% -0.33% 0.00% 0.00% 0.00% -0.05% 0.09% -
Total Cost 13,429 12,601 -858 4,825 6,087 4,672 -5,150 -
-
Net Worth 958,238 752,971 565,535 450,257 422,850 293,932 286,736 22.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 16,925 12,291 10,490 9,612 6,376 6,344 -
Div Payout % - 106.89% 56.18% 83.67% 100.27% 99.68% 42.90% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 958,238 752,971 565,535 450,257 422,850 293,932 286,736 22.25%
NOSH 453,496 376,128 307,289 255,857 255,653 205,691 205,988 14.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 59.16% 55.69% 104.08% 72.21% 61.16% 57.79% 153.42% -
ROE 2.03% 2.10% 3.87% 2.78% 2.27% 2.18% 5.16% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.25 7.56 6.84 6.79 6.13 5.38 4.68 7.56%
EPS 4.29 4.21 7.12 4.90 3.75 3.11 7.18 -8.21%
DPS 0.00 4.50 4.00 4.10 3.76 3.10 3.08 -
NAPS 2.113 2.0019 1.8404 1.7598 1.654 1.429 1.392 7.19%
Adjusted Per Share Value based on latest NOSH - 255,857
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.88 1.63 1.20 0.99 0.90 0.63 0.55 22.71%
EPS 1.11 0.91 1.25 0.72 0.55 0.37 0.85 4.54%
DPS 0.00 0.97 0.70 0.60 0.55 0.36 0.36 -
NAPS 0.5484 0.4309 0.3236 0.2577 0.242 0.1682 0.1641 22.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.80 2.45 2.02 1.50 1.68 2.23 1.72 -
P/RPS 38.61 32.41 29.53 22.10 27.40 41.44 36.75 0.82%
P/EPS 65.27 58.19 28.37 30.61 44.80 71.70 23.96 18.16%
EY 1.53 1.72 3.52 3.27 2.23 1.39 4.17 -15.37%
DY 0.00 1.84 1.98 2.73 2.24 1.39 1.79 -
P/NAPS 1.33 1.22 1.10 0.85 1.02 1.56 1.24 1.17%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/07/12 25/07/11 19/07/10 20/07/09 04/08/08 26/07/07 01/08/06 -
Price 2.84 2.62 2.07 1.69 1.68 2.18 1.76 -
P/RPS 39.17 34.66 30.26 24.90 27.40 40.51 37.61 0.67%
P/EPS 66.20 62.23 29.07 34.49 44.80 70.10 24.51 17.99%
EY 1.51 1.61 3.44 2.90 2.23 1.43 4.08 -15.25%
DY 0.00 1.72 1.93 2.43 2.24 1.42 1.75 -
P/NAPS 1.34 1.31 1.12 0.96 1.02 1.53 1.26 1.03%

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