[AXREIT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 180.67%
YoY- -17.75%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,999 29,805 26,593 19,508 16,938 13,013 10,813 21.60%
PBT 43,390 31,976 40,993 28,766 34,973 18,577 14,805 19.60%
Tax 0 0 -52 0 0 0 -3 -
NP 43,390 31,976 40,941 28,766 34,973 18,577 14,802 19.61%
-
NP to SH 43,390 31,976 40,941 28,766 34,973 18,577 14,802 19.61%
-
Tax Rate 0.00% 0.00% 0.13% 0.00% 0.00% 0.00% 0.02% -
Total Cost -8,391 -2,171 -14,348 -9,258 -18,035 -5,564 -3,989 13.18%
-
Net Worth 988,079 811,254 755,321 550,207 447,715 334,674 293,981 22.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 25,523 16,377 16,165 11,481 10,387 8,073 7,411 22.86%
Div Payout % 58.82% 51.22% 39.49% 39.91% 29.70% 43.46% 50.07% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 988,079 811,254 755,321 550,207 447,715 334,674 293,981 22.36%
NOSH 455,777 389,951 375,950 307,001 255,837 205,953 205,869 14.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 123.97% 107.28% 153.95% 147.46% 206.48% 142.76% 136.89% -
ROE 4.39% 3.94% 5.42% 5.23% 7.81% 5.55% 5.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.68 7.64 7.07 6.35 6.62 6.32 5.25 6.53%
EPS 9.52 8.20 10.89 9.37 13.67 9.02 7.19 4.78%
DPS 5.60 4.20 4.30 3.74 4.06 3.92 3.60 7.63%
NAPS 2.1679 2.0804 2.0091 1.7922 1.75 1.625 1.428 7.19%
Adjusted Per Share Value based on latest NOSH - 307,001
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.00 1.71 1.52 1.12 0.97 0.74 0.62 21.53%
EPS 2.48 1.83 2.34 1.65 2.00 1.06 0.85 19.51%
DPS 1.46 0.94 0.93 0.66 0.59 0.46 0.42 23.05%
NAPS 0.5654 0.4642 0.4322 0.3149 0.2562 0.1915 0.1682 22.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.13 2.62 2.37 1.93 1.12 1.85 1.68 -
P/RPS 40.76 34.28 33.51 30.37 16.92 29.28 31.99 4.11%
P/EPS 32.88 31.95 21.76 20.60 8.19 20.51 23.37 5.84%
EY 3.04 3.13 4.59 4.85 12.21 4.88 4.28 -5.53%
DY 1.79 1.60 1.81 1.94 3.63 2.12 2.14 -2.93%
P/NAPS 1.44 1.26 1.18 1.08 0.64 1.14 1.18 3.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/01/13 16/01/12 17/01/11 20/01/10 22/01/09 07/01/08 29/01/07 -
Price 3.13 2.70 2.38 1.93 1.26 1.86 1.85 -
P/RPS 40.76 35.33 33.65 30.37 19.03 29.44 35.22 2.46%
P/EPS 32.88 32.93 21.85 20.60 9.22 20.62 25.73 4.16%
EY 3.04 3.04 4.58 4.85 10.85 4.85 3.89 -4.02%
DY 1.79 1.56 1.81 1.94 3.22 2.11 1.95 -1.41%
P/NAPS 1.44 1.30 1.18 1.08 0.72 1.14 1.30 1.71%

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