[AXREIT] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
07-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 5.82%
YoY- 59.84%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 89,851 71,870 63,442 46,827 40,968 14,089 44.82%
PBT 101,401 61,976 63,449 68,604 43,182 10,052 58.72%
Tax -52 0 0 3 -260 -34 8.86%
NP 101,349 61,976 63,449 68,607 42,922 10,018 58.81%
-
NP to SH 101,349 61,976 63,449 68,607 42,922 10,018 58.81%
-
Tax Rate 0.05% 0.00% 0.00% -0.00% 0.60% 0.34% -
Total Cost -11,498 9,894 -7 -21,780 -1,954 4,071 -
-
Net Worth 755,321 550,207 447,715 334,674 293,981 276,458 22.25%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 52,579 42,825 38,497 28,070 26,673 9,648 40.34%
Div Payout % 51.88% 69.10% 60.68% 40.92% 62.14% 96.31% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 755,321 550,207 447,715 334,674 293,981 276,458 22.25%
NOSH 375,950 307,001 255,837 205,953 205,869 204,935 12.89%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 112.80% 86.23% 100.01% 146.51% 104.77% 71.11% -
ROE 13.42% 11.26% 14.17% 20.50% 14.60% 3.62% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.90 23.41 24.80 22.74 19.90 6.87 28.30%
EPS 26.96 20.19 24.80 33.31 20.85 4.89 40.66%
DPS 13.99 13.95 15.05 13.63 12.95 4.71 24.31%
NAPS 2.0091 1.7922 1.75 1.625 1.428 1.349 8.28%
Adjusted Per Share Value based on latest NOSH - 205,953
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.47 3.57 3.16 2.33 2.04 0.70 44.86%
EPS 5.04 3.08 3.16 3.41 2.13 0.50 58.70%
DPS 2.62 2.13 1.91 1.40 1.33 0.48 40.38%
NAPS 0.3757 0.2737 0.2227 0.1665 0.1462 0.1375 22.25%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.37 1.93 1.12 1.85 1.68 1.73 -
P/RPS 9.92 8.24 4.52 8.14 8.44 25.16 -16.97%
P/EPS 8.79 9.56 4.52 5.55 8.06 35.39 -24.30%
EY 11.37 10.46 22.14 18.01 12.41 2.83 32.04%
DY 5.90 7.23 13.44 7.37 7.71 2.72 16.74%
P/NAPS 1.18 1.08 0.64 1.14 1.18 1.28 -1.61%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/01/11 20/01/10 22/01/09 07/01/08 29/01/07 - -
Price 2.38 1.93 1.26 1.86 1.85 0.00 -
P/RPS 9.96 8.24 5.08 8.18 9.30 0.00 -
P/EPS 8.83 9.56 5.08 5.58 8.87 0.00 -
EY 11.33 10.46 19.68 17.91 11.27 0.00 -
DY 5.88 7.23 11.94 7.33 7.00 0.00 -
P/NAPS 1.18 1.08 0.72 1.14 1.30 0.00 -

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