[AXREIT] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 254.84%
YoY- 88.26%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 29,805 26,593 19,508 16,938 13,013 10,813 8,783 22.57%
PBT 31,976 40,993 28,766 34,973 18,577 14,805 6,420 30.66%
Tax 0 -52 0 0 0 -3 -26 -
NP 31,976 40,941 28,766 34,973 18,577 14,802 6,394 30.75%
-
NP to SH 31,976 40,941 28,766 34,973 18,577 14,802 6,394 30.75%
-
Tax Rate 0.00% 0.13% 0.00% 0.00% 0.00% 0.02% 0.40% -
Total Cost -2,171 -14,348 -9,258 -18,035 -5,564 -3,989 2,389 -
-
Net Worth 811,254 755,321 550,207 447,715 334,674 293,981 276,458 19.64%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 16,377 16,165 11,481 10,387 8,073 7,411 6,189 17.59%
Div Payout % 51.22% 39.49% 39.91% 29.70% 43.46% 50.07% 96.79% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 811,254 755,321 550,207 447,715 334,674 293,981 276,458 19.64%
NOSH 389,951 375,950 307,001 255,837 205,953 205,869 204,935 11.31%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 107.28% 153.95% 147.46% 206.48% 142.76% 136.89% 72.80% -
ROE 3.94% 5.42% 5.23% 7.81% 5.55% 5.04% 2.31% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.64 7.07 6.35 6.62 6.32 5.25 4.29 10.09%
EPS 8.20 10.89 9.37 13.67 9.02 7.19 3.12 17.46%
DPS 4.20 4.30 3.74 4.06 3.92 3.60 3.02 5.64%
NAPS 2.0804 2.0091 1.7922 1.75 1.625 1.428 1.349 7.48%
Adjusted Per Share Value based on latest NOSH - 255,837
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.48 1.32 0.97 0.84 0.65 0.54 0.44 22.39%
EPS 1.59 2.04 1.43 1.74 0.92 0.74 0.32 30.61%
DPS 0.81 0.80 0.57 0.52 0.40 0.37 0.31 17.35%
NAPS 0.4035 0.3757 0.2737 0.2227 0.1665 0.1462 0.1375 19.64%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.62 2.37 1.93 1.12 1.85 1.68 1.73 -
P/RPS 34.28 33.51 30.37 16.92 29.28 31.99 40.37 -2.68%
P/EPS 31.95 21.76 20.60 8.19 20.51 23.37 55.45 -8.77%
EY 3.13 4.59 4.85 12.21 4.88 4.28 1.80 9.65%
DY 1.60 1.81 1.94 3.63 2.12 2.14 1.75 -1.48%
P/NAPS 1.26 1.18 1.08 0.64 1.14 1.18 1.28 -0.26%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/01/12 17/01/11 20/01/10 22/01/09 07/01/08 29/01/07 20/01/06 -
Price 2.70 2.38 1.93 1.26 1.86 1.85 1.69 -
P/RPS 35.33 33.65 30.37 19.03 29.44 35.22 39.43 -1.81%
P/EPS 32.93 21.85 20.60 9.22 20.62 25.73 54.17 -7.95%
EY 3.04 4.58 4.85 10.85 4.85 3.89 1.85 8.62%
DY 1.56 1.81 1.94 3.22 2.11 1.95 1.79 -2.26%
P/NAPS 1.30 1.18 1.08 0.72 1.14 1.30 1.25 0.65%

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