[AXREIT] QoQ Annualized Quarter 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- -7.91%
YoY- 36.88%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 89,851 84,344 81,738 79,392 71,870 69,816 69,382 18.75%
PBT 101,401 80,544 72,294 57,072 61,976 44,280 45,922 69.32%
Tax -52 0 0 0 0 0 0 -
NP 101,349 80,544 72,294 57,072 61,976 44,280 45,922 69.26%
-
NP to SH 101,349 80,544 72,294 57,072 61,976 44,280 45,922 69.26%
-
Tax Rate 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -11,498 3,800 9,444 22,320 9,894 25,536 23,460 -
-
Net Worth 672,902 589,141 565,207 555,899 501,007 450,384 450,465 30.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 53,588 48,650 47,295 45,412 44,168 41,720 40,956 19.56%
Div Payout % 52.88% 60.40% 65.42% 79.57% 71.27% 94.22% 89.19% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 672,902 589,141 565,207 555,899 501,007 450,384 450,465 30.57%
NOSH 334,927 311,863 307,111 306,838 279,548 259,453 255,975 19.57%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 112.80% 95.49% 88.45% 71.89% 86.23% 63.42% 66.19% -
ROE 15.06% 13.67% 12.79% 10.27% 12.37% 9.83% 10.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.83 27.05 26.62 25.87 25.71 26.91 27.10 -0.66%
EPS 30.26 25.83 23.54 18.60 22.17 17.07 17.94 41.56%
DPS 16.00 15.60 15.40 14.80 15.80 16.08 16.00 0.00%
NAPS 2.0091 1.8891 1.8404 1.8117 1.7922 1.7359 1.7598 9.20%
Adjusted Per Share Value based on latest NOSH - 306,838
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.47 4.20 4.07 3.95 3.57 3.47 3.45 18.79%
EPS 5.04 4.01 3.60 2.84 3.08 2.20 2.28 69.44%
DPS 2.67 2.42 2.35 2.26 2.20 2.08 2.04 19.59%
NAPS 0.3347 0.293 0.2811 0.2765 0.2492 0.224 0.2241 30.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.37 2.16 2.02 2.00 1.93 1.78 1.50 -
P/RPS 8.83 7.99 7.59 7.73 7.51 6.61 5.53 36.49%
P/EPS 7.83 8.36 8.58 10.75 8.71 10.43 8.36 -4.26%
EY 12.77 11.96 11.65 9.30 11.49 9.59 11.96 4.45%
DY 6.75 7.22 7.62 7.40 8.19 9.03 10.67 -26.24%
P/NAPS 1.18 1.14 1.10 1.10 1.08 1.03 0.85 24.37%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/01/11 20/10/10 19/07/10 20/04/10 20/01/10 20/10/09 20/07/09 -
Price 2.38 2.18 2.07 2.00 1.93 1.85 1.69 -
P/RPS 8.87 8.06 7.78 7.73 7.51 6.88 6.24 26.34%
P/EPS 7.87 8.44 8.79 10.75 8.71 10.84 9.42 -11.26%
EY 12.71 11.85 11.37 9.30 11.49 9.23 10.62 12.68%
DY 6.72 7.16 7.44 7.40 8.19 8.69 9.47 -20.39%
P/NAPS 1.18 1.15 1.12 1.10 1.08 1.07 0.96 14.70%

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