[AXREIT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
19-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 14.19%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 138,278 124,218 104,666 78,048 67,996 55,084 43,774 21.11%
PBT 107,950 89,145 97,524 75,162 67,790 74,583 34,264 21.05%
Tax 0 0 0 0 0 0 -143 -
NP 107,950 89,145 97,524 75,162 67,790 74,583 34,121 21.14%
-
NP to SH 107,950 89,145 97,524 75,162 67,790 74,583 34,121 21.14%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.42% -
Total Cost 30,328 35,073 7,142 2,886 206 -19,499 9,653 21.00%
-
Net Worth 993,795 958,238 752,971 565,535 450,257 422,850 293,932 22.48%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 86,652 35,887 61,634 45,990 40,619 33,866 26,462 21.83%
Div Payout % 80.27% 40.26% 63.20% 61.19% 59.92% 45.41% 77.55% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 993,795 958,238 752,971 565,535 450,257 422,850 293,932 22.48%
NOSH 457,317 453,496 376,128 307,289 255,857 255,653 205,691 14.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 78.07% 71.76% 93.18% 96.30% 99.70% 135.40% 77.95% -
ROE 10.86% 9.30% 12.95% 13.29% 15.06% 17.64% 11.61% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.24 27.39 27.83 25.40 26.58 21.55 21.28 6.02%
EPS 23.61 19.66 25.93 24.46 26.50 29.17 16.59 6.05%
DPS 19.00 7.91 16.39 14.97 15.87 13.25 12.85 6.72%
NAPS 2.1731 2.113 2.0019 1.8404 1.7598 1.654 1.429 7.22%
Adjusted Per Share Value based on latest NOSH - 307,289
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.91 7.11 5.99 4.47 3.89 3.15 2.50 21.14%
EPS 6.18 5.10 5.58 4.30 3.88 4.27 1.95 21.17%
DPS 4.96 2.05 3.53 2.63 2.32 1.94 1.51 21.90%
NAPS 0.5687 0.5484 0.4309 0.3236 0.2577 0.242 0.1682 22.48%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.67 2.80 2.45 2.02 1.50 1.68 2.23 -
P/RPS 12.14 10.22 8.80 7.95 5.64 7.80 10.48 2.47%
P/EPS 15.55 14.24 9.45 8.26 5.66 5.76 13.44 2.45%
EY 6.43 7.02 10.58 12.11 17.66 17.37 7.44 -2.40%
DY 5.18 2.83 6.69 7.41 10.58 7.89 5.76 -1.75%
P/NAPS 1.69 1.33 1.22 1.10 0.85 1.02 1.56 1.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 23/07/12 25/07/11 19/07/10 20/07/09 04/08/08 26/07/07 -
Price 3.40 2.84 2.62 2.07 1.69 1.68 2.18 -
P/RPS 11.24 10.37 9.42 8.15 6.36 7.80 10.24 1.56%
P/EPS 14.40 14.45 10.10 8.46 6.38 5.76 13.14 1.53%
EY 6.94 6.92 9.90 11.82 15.68 17.37 7.61 -1.52%
DY 5.59 2.79 6.25 7.23 9.39 7.89 5.89 -0.86%
P/NAPS 1.56 1.34 1.31 1.12 0.96 1.02 1.53 0.32%

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