[AXREIT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.2%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 135,687 119,770 97,251 74,389 66,308 50,479 42,345 21.39%
PBT 103,030 85,473 103,620 65,820 64,840 71,390 42,674 15.80%
Tax 0 52 -52 0 0 3 -160 -
NP 103,030 85,525 103,568 65,820 64,840 71,393 42,514 15.88%
-
NP to SH 103,030 85,525 103,568 65,820 64,840 71,393 42,514 15.88%
-
Tax Rate 0.00% -0.06% 0.05% 0.00% 0.00% -0.00% 0.37% -
Total Cost 32,657 34,245 -6,317 8,569 1,468 -20,914 -169 -
-
Net Worth 985,738 959,033 751,867 555,899 448,667 397,355 294,619 22.27%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 65,615 52,812 56,999 44,189 39,741 30,630 26,430 16.34%
Div Payout % 63.69% 61.75% 55.04% 67.14% 61.29% 42.90% 62.17% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 985,738 959,033 751,867 555,899 448,667 397,355 294,619 22.27%
NOSH 456,783 453,701 375,558 306,838 256,117 240,239 206,171 14.16%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 75.93% 71.41% 106.50% 88.48% 97.79% 141.43% 100.40% -
ROE 10.45% 8.92% 13.77% 11.84% 14.45% 17.97% 14.43% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.70 26.40 25.90 24.24 25.89 21.01 20.54 6.33%
EPS 22.56 18.85 27.58 21.45 25.32 29.72 20.62 1.50%
DPS 14.40 11.64 15.18 14.40 15.53 12.75 12.83 1.94%
NAPS 2.158 2.1138 2.002 1.8117 1.7518 1.654 1.429 7.10%
Adjusted Per Share Value based on latest NOSH - 306,838
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.76 6.85 5.57 4.26 3.79 2.89 2.42 21.41%
EPS 5.90 4.89 5.93 3.77 3.71 4.09 2.43 15.91%
DPS 3.75 3.02 3.26 2.53 2.27 1.75 1.51 16.35%
NAPS 0.5641 0.5488 0.4303 0.3181 0.2567 0.2274 0.1686 22.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.40 2.73 2.33 2.00 1.31 1.70 1.76 -
P/RPS 11.45 10.34 9.00 8.25 5.06 8.09 8.57 4.94%
P/EPS 15.07 14.48 8.45 9.32 5.17 5.72 8.54 9.91%
EY 6.63 6.90 11.84 10.73 19.33 17.48 11.72 -9.05%
DY 4.24 4.26 6.51 7.20 11.85 7.50 7.29 -8.62%
P/NAPS 1.58 1.29 1.16 1.10 0.75 1.03 1.23 4.25%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/04/13 16/04/12 28/04/11 20/04/10 28/04/09 05/05/08 28/05/07 -
Price 3.71 2.73 2.36 2.00 1.50 1.76 1.97 -
P/RPS 12.49 10.34 9.11 8.25 5.79 8.38 9.59 4.49%
P/EPS 16.45 14.48 8.56 9.32 5.92 5.92 9.55 9.47%
EY 6.08 6.90 11.69 10.73 16.88 16.88 10.47 -8.65%
DY 3.88 4.26 6.43 7.20 10.35 7.24 6.51 -8.25%
P/NAPS 1.72 1.29 1.18 1.10 0.86 1.06 1.38 3.73%

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