[AXREIT] YoY TTM 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- 0.58%
YoY- 44.91%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 127,772 111,520 82,766 69,300 59,517 44,627 38,938 21.87%
PBT 91,702 90,016 89,174 68,183 47,053 64,832 34,797 17.51%
Tax 0 0 0 0 0 0 -283 -
NP 91,702 90,016 89,174 68,183 47,053 64,832 34,514 17.67%
-
NP to SH 91,702 90,016 89,174 68,183 47,053 64,832 34,514 17.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.81% -
Total Cost 36,070 21,504 -6,408 1,117 12,464 -20,205 4,424 41.82%
-
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 55,424 48,865 47,895 41,730 36,184 27,408 25,451 13.83%
Div Payout % 60.44% 54.28% 53.71% 61.20% 76.90% 42.28% 73.74% -
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 71.77% 80.72% 107.74% 98.39% 79.06% 145.28% 88.64% -
ROE 9.54% 11.99% 14.79% 14.68% 11.11% 20.00% 12.03% -
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 28.12 29.69 25.93 25.90 23.25 21.67 18.90 6.83%
EPS 20.18 23.96 27.93 25.48 18.38 31.47 16.75 3.15%
DPS 12.20 13.00 15.00 15.59 14.13 13.31 12.37 -0.23%
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 6.36 5.55 4.12 3.45 2.96 2.22 1.94 21.86%
EPS 4.56 4.48 4.44 3.39 2.34 3.22 1.72 17.62%
DPS 2.76 2.43 2.38 2.08 1.80 1.36 1.27 13.79%
NAPS 0.4781 0.3734 0.2999 0.231 0.2106 0.1613 0.1427 22.30%
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 10.67 7.92 8.33 6.87 6.97 8.82 9.52 1.91%
P/EPS 14.86 9.81 7.73 6.99 8.81 6.07 10.74 5.55%
EY 6.73 10.20 12.93 14.31 11.35 16.48 9.31 -5.26%
DY 4.07 5.53 6.95 8.76 8.72 6.97 6.87 -8.34%
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 10.74 8.25 8.41 7.14 5.59 8.72 9.21 2.59%
P/EPS 14.96 10.22 7.80 7.26 7.07 6.00 10.39 6.25%
EY 6.68 9.78 12.81 13.77 14.14 16.65 9.63 -5.90%
DY 4.04 5.31 6.88 8.43 10.87 7.04 7.11 -8.98%
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