[AXREIT] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
17-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 13.65%
YoY- 63.53%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 141,983 132,966 114,732 89,851 71,870 63,442 46,827 20.28%
PBT 111,284 103,116 80,999 101,401 61,976 63,449 68,604 8.38%
Tax 0 0 52 -52 0 0 3 -
NP 111,284 103,116 81,051 101,349 61,976 63,449 68,607 8.38%
-
NP to SH 111,284 103,116 81,051 101,349 61,976 63,449 68,607 8.38%
-
Tax Rate 0.00% 0.00% -0.06% 0.05% 0.00% 0.00% -0.00% -
Total Cost 30,699 29,850 33,681 -11,498 9,894 -7 -21,780 -
-
Net Worth 1,023,383 988,079 811,254 755,321 550,207 447,715 334,674 20.45%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 84,700 64,569 49,077 52,579 42,825 38,497 28,070 20.18%
Div Payout % 76.11% 62.62% 60.55% 51.88% 69.10% 60.68% 40.92% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,023,383 988,079 811,254 755,321 550,207 447,715 334,674 20.45%
NOSH 458,874 455,777 389,951 375,950 307,001 255,837 205,953 14.27%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 78.38% 77.55% 70.64% 112.80% 86.23% 100.01% 146.51% -
ROE 10.87% 10.44% 9.99% 13.42% 11.26% 14.17% 20.50% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 30.94 29.17 29.42 23.90 23.41 24.80 22.74 5.26%
EPS 24.25 22.62 20.78 26.96 20.19 24.80 33.31 -5.14%
DPS 18.50 14.20 12.59 13.99 13.95 15.05 13.63 5.21%
NAPS 2.2302 2.1679 2.0804 2.0091 1.7922 1.75 1.625 5.41%
Adjusted Per Share Value based on latest NOSH - 375,950
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.12 7.61 6.57 5.14 4.11 3.63 2.68 20.27%
EPS 6.37 5.90 4.64 5.80 3.55 3.63 3.93 8.37%
DPS 4.85 3.70 2.81 3.01 2.45 2.20 1.61 20.15%
NAPS 0.5856 0.5654 0.4642 0.4322 0.3149 0.2562 0.1915 20.45%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.93 3.13 2.62 2.37 1.93 1.12 1.85 -
P/RPS 9.47 10.73 8.90 9.92 8.24 4.52 8.14 2.55%
P/EPS 12.08 13.83 12.61 8.79 9.56 4.52 5.55 13.82%
EY 8.28 7.23 7.93 11.37 10.46 22.14 18.01 -12.13%
DY 6.31 4.54 4.80 5.90 7.23 13.44 7.37 -2.55%
P/NAPS 1.31 1.44 1.26 1.18 1.08 0.64 1.14 2.34%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/01/14 21/01/13 16/01/12 17/01/11 20/01/10 22/01/09 07/01/08 -
Price 2.85 3.13 2.70 2.38 1.93 1.26 1.86 -
P/RPS 9.21 10.73 9.18 9.96 8.24 5.08 8.18 1.99%
P/EPS 11.75 13.83 12.99 8.83 9.56 5.08 5.58 13.20%
EY 8.51 7.23 7.70 11.33 10.46 19.68 17.91 -11.65%
DY 6.49 4.54 4.66 5.88 7.23 11.94 7.33 -2.00%
P/NAPS 1.28 1.44 1.30 1.18 1.08 0.72 1.14 1.94%

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