[AXREIT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.19%
YoY- -9.18%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 119,770 97,251 74,389 66,308 50,479 42,345 23,523 31.12%
PBT 85,473 103,620 65,820 64,840 71,390 42,674 16,807 31.10%
Tax 52 -52 0 0 3 -160 -134 -
NP 85,525 103,568 65,820 64,840 71,393 42,514 16,673 31.29%
-
NP to SH 85,525 103,568 65,820 64,840 71,393 42,514 16,673 31.29%
-
Tax Rate -0.06% 0.05% 0.00% 0.00% -0.00% 0.37% 0.80% -
Total Cost 34,245 -6,317 8,569 1,468 -20,914 -169 6,850 30.73%
-
Net Worth 959,033 751,867 555,899 448,667 397,355 294,619 278,356 22.87%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 52,812 56,999 44,189 39,741 30,630 26,430 16,076 21.90%
Div Payout % 61.75% 55.04% 67.14% 61.29% 42.90% 62.17% 96.42% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 959,033 751,867 555,899 448,667 397,355 294,619 278,356 22.87%
NOSH 453,701 375,558 306,838 256,117 240,239 206,171 206,037 14.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 71.41% 106.50% 88.48% 97.79% 141.43% 100.40% 70.88% -
ROE 8.92% 13.77% 11.84% 14.45% 17.97% 14.43% 5.99% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 26.40 25.90 24.24 25.89 21.01 20.54 11.42 14.97%
EPS 18.85 27.58 21.45 25.32 29.72 20.62 8.09 15.12%
DPS 11.64 15.18 14.40 15.53 12.75 12.83 7.80 6.89%
NAPS 2.1138 2.002 1.8117 1.7518 1.654 1.429 1.351 7.73%
Adjusted Per Share Value based on latest NOSH - 256,117
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.85 5.57 4.26 3.79 2.89 2.42 1.35 31.05%
EPS 4.89 5.93 3.77 3.71 4.09 2.43 0.95 31.36%
DPS 3.02 3.26 2.53 2.27 1.75 1.51 0.92 21.88%
NAPS 0.5488 0.4303 0.3181 0.2567 0.2274 0.1686 0.1593 22.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.73 2.33 2.00 1.31 1.70 1.76 1.67 -
P/RPS 10.34 9.00 8.25 5.06 8.09 8.57 14.63 -5.61%
P/EPS 14.48 8.45 9.32 5.17 5.72 8.54 20.64 -5.73%
EY 6.90 11.84 10.73 19.33 17.48 11.72 4.85 6.04%
DY 4.26 6.51 7.20 11.85 7.50 7.29 4.67 -1.51%
P/NAPS 1.29 1.16 1.10 0.75 1.03 1.23 1.24 0.66%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/04/12 28/04/11 20/04/10 28/04/09 05/05/08 28/05/07 - -
Price 2.73 2.36 2.00 1.50 1.76 1.97 0.00 -
P/RPS 10.34 9.11 8.25 5.79 8.38 9.59 0.00 -
P/EPS 14.48 8.56 9.32 5.92 5.92 9.55 0.00 -
EY 6.90 11.69 10.73 16.88 16.88 10.47 0.00 -
DY 4.26 6.43 7.20 10.35 7.24 6.51 0.00 -
P/NAPS 1.29 1.18 1.10 0.86 1.06 1.38 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