[AXREIT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[AXREIT] AXIS REITS

Announcement Date

20-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 39.96%

YoY- -2.32%

Quarter Report

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	84,344	81,738	79,392	71,870	69,816	69,382	69,316	13.96%
YoY %	3.19%	2.95%	10.47%	2.94%	0.63%	0.10%	-	-
Horiz. %	121.68%	117.92%	114.54%	103.68%	100.72%	100.10%	100.00%	-
PBT	80,544	72,294	57,072	61,976	44,280	45,922	41,696	55.04%
YoY %	11.41%	26.67%	-7.91%	39.96%	-3.58%	10.14%	-	-
Horiz. %	193.17%	173.38%	136.88%	148.64%	106.20%	110.14%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	80,544	72,294	57,072	61,976	44,280	45,922	41,696	55.04%
YoY %	11.41%	26.67%	-7.91%	39.96%	-3.58%	10.14%	-	-
Horiz. %	193.17%	173.38%	136.88%	148.64%	106.20%	110.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,544	72,294	57,072	61,976	44,280	45,922	41,696	55.04%
YoY %	11.41%	26.67%	-7.91%	39.96%	-3.58%	10.14%	-	-
Horiz. %	193.17%	173.38%	136.88%	148.64%	106.20%	110.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	3,800	9,444	22,320	9,894	25,536	23,460	27,620	-73.31%
YoY %	-59.76%	-57.69%	125.59%	-61.25%	8.85%	-15.06%	-	-
Horiz. %	13.76%	34.19%	80.81%	35.82%	92.45%	84.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	589,141	565,207	555,899	501,007	450,384	450,465	448,667	19.89%
YoY %	4.23%	1.67%	10.96%	11.24%	-0.02%	0.40%	-	-
Horiz. %	131.31%	125.97%	123.90%	111.67%	100.38%	100.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	48,650	47,295	45,412	44,168	41,720	40,956	39,954	14.01%
YoY %	2.86%	4.15%	2.82%	5.87%	1.87%	2.51%	-	-
Horiz. %	121.77%	118.37%	113.66%	110.55%	104.42%	102.51%	100.00%	-
Div Payout %	60.40%	65.42%	79.57%	71.27%	94.22%	89.19%	95.82%	-
YoY %	-7.67%	-17.78%	11.65%	-24.36%	5.64%	-6.92%	-	-
Horiz. %	63.03%	68.27%	83.04%	74.38%	98.33%	93.08%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	589,141	565,207	555,899	501,007	450,384	450,465	448,667	19.89%
YoY %	4.23%	1.67%	10.96%	11.24%	-0.02%	0.40%	-	-
Horiz. %	131.31%	125.97%	123.90%	111.67%	100.38%	100.40%	100.00%	-
NOSH	311,863	307,111	306,838	279,548	259,453	255,975	256,117	14.01%
YoY %	1.55%	0.09%	9.76%	7.75%	1.36%	-0.06%	-	-
Horiz. %	121.77%	119.91%	119.80%	109.15%	101.30%	99.94%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	95.49%	88.45%	71.89%	86.23%	63.42%	66.19%	60.15%	-
YoY %	7.96%	23.04%	-16.63%	35.97%	-4.18%	10.04%	-	-
Horiz. %	158.75%	147.05%	119.52%	143.36%	105.44%	110.04%	100.00%	-
ROE	13.67%	12.79%	10.27%	12.37%	9.83%	10.19%	9.29%	-
YoY %	6.88%	24.54%	-16.98%	25.84%	-3.53%	9.69%	-	-
Horiz. %	147.15%	137.67%	110.55%	133.15%	105.81%	109.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	27.05	26.62	25.87	25.71	26.91	27.10	27.06	-0.02%
YoY %	1.62%	2.90%	0.62%	-4.46%	-0.70%	0.15%	-	-
Horiz. %	99.96%	98.37%	95.60%	95.01%	99.45%	100.15%	100.00%	-
EPS	25.83	23.54	18.60	22.17	17.07	17.94	16.28	35.99%
YoY %	9.73%	26.56%	-16.10%	29.88%	-4.85%	10.20%	-	-
Horiz. %	158.66%	144.59%	114.25%	136.18%	104.85%	110.20%	100.00%	-
DPS	15.60	15.40	14.80	15.80	16.08	16.00	15.60	0.00%
YoY %	1.30%	4.05%	-6.33%	-1.74%	0.50%	2.56%	-	-
Horiz. %	100.00%	98.72%	94.87%	101.28%	103.08%	102.56%	100.00%	-
NAPS	1.8891	1.8404	1.8117	1.7922	1.7359	1.7598	1.7518	5.15%
YoY %	2.65%	1.58%	1.09%	3.24%	-1.36%	0.46%	-	-
Horiz. %	107.84%	105.06%	103.42%	102.31%	99.09%	100.46%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 307,001
RPS	4.20	4.07	3.95	3.57	3.47	3.45	3.45	13.99%
YoY %	3.19%	3.04%	10.64%	2.88%	0.58%	0.00%	-	-
Horiz. %	121.74%	117.97%	114.49%	103.48%	100.58%	100.00%	100.00%	-
EPS	4.01	3.60	2.84	3.08	2.20	2.28	2.07	55.33%
YoY %	11.39%	26.76%	-7.79%	40.00%	-3.51%	10.14%	-	-
Horiz. %	193.72%	173.91%	137.20%	148.79%	106.28%	110.14%	100.00%	-
DPS	2.42	2.35	2.26	2.20	2.08	2.04	1.99	13.91%
YoY %	2.98%	3.98%	2.73%	5.77%	1.96%	2.51%	-	-
Horiz. %	121.61%	118.09%	113.57%	110.55%	104.52%	102.51%	100.00%	-
NAPS	0.293	0.2811	0.2765	0.2492	0.224	0.2241	0.2232	19.86%
YoY %	4.23%	1.66%	10.96%	11.25%	-0.04%	0.40%	-	-
Horiz. %	131.27%	125.94%	123.88%	111.65%	100.36%	100.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.16	2.02	2.00	1.93	1.78	1.50	1.31	-
P/RPS	7.99	7.59	7.73	7.51	6.61	5.53	4.84	39.63%
YoY %	5.27%	-1.81%	2.93%	13.62%	19.53%	14.26%	-	-
Horiz. %	165.08%	156.82%	159.71%	155.17%	136.57%	114.26%	100.00%	-
P/EPS	8.36	8.58	10.75	8.71	10.43	8.36	8.05	2.54%
YoY %	-2.56%	-20.19%	23.42%	-16.49%	24.76%	3.85%	-	-
Horiz. %	103.85%	106.58%	133.54%	108.20%	129.57%	103.85%	100.00%	-
EY	11.96	11.65	9.30	11.49	9.59	11.96	12.43	-2.53%
YoY %	2.66%	25.27%	-19.06%	19.81%	-19.82%	-3.78%	-	-
Horiz. %	96.22%	93.72%	74.82%	92.44%	77.15%	96.22%	100.00%	-
DY	7.22	7.62	7.40	8.19	9.03	10.67	11.91	-28.35%
YoY %	-5.25%	2.97%	-9.65%	-9.30%	-15.37%	-10.41%	-	-
Horiz. %	60.62%	63.98%	62.13%	68.77%	75.82%	89.59%	100.00%	-
P/NAPS	1.14	1.10	1.10	1.08	1.03	0.85	0.75	32.16%
YoY %	3.64%	0.00%	1.85%	4.85%	21.18%	13.33%	-	-
Horiz. %	152.00%	146.67%	146.67%	144.00%	137.33%	113.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	20/10/10	19/07/10	20/04/10	20/01/10	20/10/09	20/07/09	28/04/09	-
Price	2.18	2.07	2.00	1.93	1.85	1.69	1.50	-
P/RPS	8.06	7.78	7.73	7.51	6.88	6.24	5.54	28.36%
YoY %	3.60%	0.65%	2.93%	9.16%	10.26%	12.64%	-	-
Horiz. %	145.49%	140.43%	139.53%	135.56%	124.19%	112.64%	100.00%	-
P/EPS	8.44	8.79	10.75	8.71	10.84	9.42	9.21	-5.64%
YoY %	-3.98%	-18.23%	23.42%	-19.65%	15.07%	2.28%	-	-
Horiz. %	91.64%	95.44%	116.72%	94.57%	117.70%	102.28%	100.00%	-
EY	11.85	11.37	9.30	11.49	9.23	10.62	10.85	6.04%
YoY %	4.22%	22.26%	-19.06%	24.49%	-13.09%	-2.12%	-	-
Horiz. %	109.22%	104.79%	85.71%	105.90%	85.07%	97.88%	100.00%	-
DY	7.16	7.44	7.40	8.19	8.69	9.47	10.40	-22.01%
YoY %	-3.76%	0.54%	-9.65%	-5.75%	-8.24%	-8.94%	-	-
Horiz. %	68.85%	71.54%	71.15%	78.75%	83.56%	91.06%	100.00%	-
P/NAPS	1.15	1.12	1.10	1.08	1.07	0.96	0.86	21.35%
YoY %	2.68%	1.82%	1.85%	0.93%	11.46%	11.63%	-	-
Horiz. %	133.72%	130.23%	127.91%	125.58%	124.42%	111.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos