[AXREIT] YoY 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- -18.25%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,797 29,243 22,389 17,671 16,367 11,934 11,081 19.80%
PBT 19,310 16,753 24,261 10,249 9,856 37,386 6,818 18.92%
Tax 0 0 0 0 0 0 -143 -
NP 19,310 16,753 24,261 10,249 9,856 37,386 6,675 19.34%
-
NP to SH 19,310 16,753 24,261 10,249 9,856 37,386 6,675 19.34%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.10% -
Total Cost 13,487 12,490 -1,872 7,422 6,511 -25,452 4,406 20.47%
-
Net Worth 961,138 750,654 603,045 464,523 423,424 324,217 286,983 22.29%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 19,537 - 12,768 10,864 9,753 7,436 6,489 20.14%
Div Payout % 101.18% - 52.63% 106.01% 98.96% 19.89% 97.22% -
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 961,138 750,654 603,045 464,523 423,424 324,217 286,983 22.29%
NOSH 454,352 375,627 319,223 267,597 256,000 205,983 206,018 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 58.88% 57.29% 108.36% 58.00% 60.22% 313.27% 60.24% -
ROE 2.01% 2.23% 4.02% 2.21% 2.33% 11.53% 2.33% -
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 7.22 7.79 7.01 6.60 6.39 5.79 5.38 5.02%
EPS 4.25 4.46 7.60 3.83 3.85 18.15 3.24 4.62%
DPS 4.30 0.00 4.00 4.06 3.81 3.61 3.15 5.31%
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 1.88 1.67 1.28 1.01 0.94 0.68 0.63 19.96%
EPS 1.11 0.96 1.39 0.59 0.56 2.14 0.38 19.54%
DPS 1.12 0.00 0.73 0.62 0.56 0.43 0.37 20.25%
NAPS 0.55 0.4296 0.3451 0.2658 0.2423 0.1855 0.1642 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 41.56 30.19 30.80 26.96 25.34 32.97 33.47 3.67%
P/EPS 70.59 52.69 28.42 46.48 42.08 10.52 55.56 4.06%
EY 1.42 1.90 3.52 2.15 2.38 9.50 1.80 -3.87%
DY 1.43 0.00 1.85 2.28 2.35 1.89 1.75 -3.30%
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 41.84 31.47 31.08 28.02 20.33 32.62 32.35 4.37%
P/EPS 71.06 54.93 28.68 48.30 33.77 10.41 53.70 4.77%
EY 1.41 1.82 3.49 2.07 2.96 9.60 1.86 -4.50%
DY 1.42 0.00 1.83 2.19 2.93 1.91 1.81 -3.96%
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