[AXREIT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock

[AXREIT] AXIS REITS

Announcement Date

19-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 53.34%

YoY- 74.52%

Quarter Report

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Quarter Result
Revenue	27,248	26,593	22,389	21,021	19,848	19,508	17,671	33.50%
YoY %	2.46%	18.78%	6.51%	5.91%	1.74%	10.40%	-	-
Horiz. %	154.20%	150.49%	126.70%	118.96%	112.32%	110.40%	100.00%	-
PBT	16,487	40,993	24,261	21,879	14,268	28,766	10,249	37.33%
YoY %	-59.78%	68.97%	10.89%	53.34%	-50.40%	180.67%	-	-
Horiz. %	160.86%	399.97%	236.72%	213.47%	139.21%	280.67%	100.00%	-
Tax	0	-52	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NP	16,487	40,941	24,261	21,879	14,268	28,766	10,249	37.33%
YoY %	-59.73%	68.75%	10.89%	53.34%	-50.40%	180.67%	-	-
Horiz. %	160.86%	399.46%	236.72%	213.47%	139.21%	280.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,487	40,941	24,261	21,879	14,268	28,766	10,249	37.33%
YoY %	-59.73%	68.75%	10.89%	53.34%	-50.40%	180.67%	-	-
Horiz. %	160.86%	399.46%	236.72%	213.47%	139.21%	280.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.13%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
Total Cost	10,761	-14,348	-1,872	-858	5,580	-9,258	7,422	28.13%
YoY %	175.00%	-666.45%	-118.18%	-115.38%	160.27%	-224.74%	-	-
Horiz. %	144.99%	-193.32%	-25.22%	-11.56%	75.18%	-124.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	751,867	755,321	603,045	565,535	555,899	550,207	464,523	37.89%
YoY %	-0.46%	25.25%	6.63%	1.73%	1.03%	18.45%	-	-
Horiz. %	161.86%	162.60%	129.82%	121.75%	119.67%	118.45%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	15,773	16,165	12,768	12,291	11,353	11,481	10,864	28.24%
YoY %	-2.42%	26.61%	3.88%	8.26%	-1.11%	5.68%	-	-
Horiz. %	145.19%	148.79%	117.53%	113.14%	104.50%	105.68%	100.00%	-
Div Payout %	95.67%	39.49%	52.63%	56.18%	79.57%	39.91%	106.01%	-
YoY %	142.26%	-24.97%	-6.32%	-29.40%	99.37%	-62.35%	-	-
Horiz. %	90.25%	37.25%	49.65%	53.00%	75.06%	37.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	751,867	755,321	603,045	565,535	555,899	550,207	464,523	37.89%
YoY %	-0.46%	25.25%	6.63%	1.73%	1.03%	18.45%	-	-
Horiz. %	161.86%	162.60%	129.82%	121.75%	119.67%	118.45%	100.00%	-
NOSH	375,558	375,950	319,223	307,289	306,838	307,001	267,597	25.37%
YoY %	-0.10%	17.77%	3.88%	0.15%	-0.05%	14.73%	-	-
Horiz. %	140.34%	140.49%	119.29%	114.83%	114.66%	114.73%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	60.51%	153.95%	108.36%	104.08%	71.89%	147.46%	58.00%	-
YoY %	-60.70%	42.07%	4.11%	44.78%	-51.25%	154.24%	-	-
Horiz. %	104.33%	265.43%	186.83%	179.45%	123.95%	254.24%	100.00%	-
ROE	2.19%	5.42%	4.02%	3.87%	2.57%	5.23%	2.21%	-
YoY %	-59.59%	34.83%	3.88%	50.58%	-50.86%	136.65%	-	-
Horiz. %	99.10%	245.25%	181.90%	175.11%	116.29%	236.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	7.26	7.07	7.01	6.84	6.47	6.35	6.60	6.56%
YoY %	2.69%	0.86%	2.49%	5.72%	1.89%	-3.79%	-	-
Horiz. %	110.00%	107.12%	106.21%	103.64%	98.03%	96.21%	100.00%	-
EPS	4.39	10.89	7.60	7.12	4.65	9.37	3.83	9.53%
YoY %	-59.69%	43.29%	6.74%	53.12%	-50.37%	144.65%	-	-
Horiz. %	114.62%	284.33%	198.43%	185.90%	121.41%	244.65%	100.00%	-
DPS	4.20	4.30	4.00	4.00	3.70	3.74	4.06	2.28%
YoY %	-2.33%	7.50%	0.00%	8.11%	-1.07%	-7.88%	-	-
Horiz. %	103.45%	105.91%	98.52%	98.52%	91.13%	92.12%	100.00%	-
NAPS	2.002	2.0091	1.8891	1.8404	1.8117	1.7922	1.7359	9.98%
YoY %	-0.35%	6.35%	2.65%	1.58%	1.09%	3.24%	-	-
Horiz. %	115.33%	115.74%	108.83%	106.02%	104.37%	103.24%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 307,289
RPS	1.36	1.32	1.11	1.05	0.99	0.97	0.88	33.70%
YoY %	3.03%	18.92%	5.71%	6.06%	2.06%	10.23%	-	-
Horiz. %	154.55%	150.00%	126.14%	119.32%	112.50%	110.23%	100.00%	-
EPS	0.82	2.04	1.21	1.09	0.71	1.43	0.51	37.28%
YoY %	-59.80%	68.60%	11.01%	53.52%	-50.35%	180.39%	-	-
Horiz. %	160.78%	400.00%	237.25%	213.73%	139.22%	280.39%	100.00%	-
DPS	0.78	0.80	0.64	0.61	0.56	0.57	0.54	27.80%
YoY %	-2.50%	25.00%	4.92%	8.93%	-1.75%	5.56%	-	-
Horiz. %	144.44%	148.15%	118.52%	112.96%	103.70%	105.56%	100.00%	-
NAPS	0.374	0.3757	0.2999	0.2813	0.2765	0.2737	0.231	37.92%
YoY %	-0.45%	25.28%	6.61%	1.74%	1.02%	18.48%	-	-
Horiz. %	161.90%	162.64%	129.83%	121.77%	119.70%	118.48%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.33	2.37	2.16	2.02	2.00	1.93	1.78	-
P/RPS	32.11	33.51	30.80	29.53	30.92	30.37	26.96	12.37%
YoY %	-4.18%	8.80%	4.30%	-4.50%	1.81%	12.65%	-	-
Horiz. %	119.10%	124.30%	114.24%	109.53%	114.69%	112.65%	100.00%	-
P/EPS	53.08	21.76	28.42	28.37	43.01	20.60	46.48	9.26%
YoY %	143.93%	-23.43%	0.18%	-34.04%	108.79%	-55.68%	-	-
Horiz. %	114.20%	46.82%	61.14%	61.04%	92.53%	44.32%	100.00%	-
EY	1.88	4.59	3.52	3.52	2.33	4.85	2.15	-8.56%
YoY %	-59.04%	30.40%	0.00%	51.07%	-51.96%	125.58%	-	-
Horiz. %	87.44%	213.49%	163.72%	163.72%	108.37%	225.58%	100.00%	-
DY	1.80	1.81	1.85	1.98	1.85	1.94	2.28	-14.59%
YoY %	-0.55%	-2.16%	-6.57%	7.03%	-4.64%	-14.91%	-	-
Horiz. %	78.95%	79.39%	81.14%	86.84%	81.14%	85.09%	100.00%	-
P/NAPS	1.16	1.18	1.14	1.10	1.10	1.08	1.03	8.25%
YoY %	-1.69%	3.51%	3.64%	0.00%	1.85%	4.85%	-	-
Horiz. %	112.62%	114.56%	110.68%	106.80%	106.80%	104.85%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	28/04/11	17/01/11	20/10/10	19/07/10	20/04/10	20/01/10	20/10/09	-
Price	2.36	2.38	2.18	2.07	2.00	1.93	1.85	-
P/RPS	32.53	33.65	31.08	30.26	30.92	30.37	28.02	10.47%
YoY %	-3.33%	8.27%	2.71%	-2.13%	1.81%	8.39%	-	-
Horiz. %	116.10%	120.09%	110.92%	107.99%	110.35%	108.39%	100.00%	-
P/EPS	53.76	21.85	28.68	29.07	43.01	20.60	48.30	7.40%
YoY %	146.04%	-23.81%	-1.34%	-32.41%	108.79%	-57.35%	-	-
Horiz. %	111.30%	45.24%	59.38%	60.19%	89.05%	42.65%	100.00%	-
EY	1.86	4.58	3.49	3.44	2.33	4.85	2.07	-6.88%
YoY %	-59.39%	31.23%	1.45%	47.64%	-51.96%	134.30%	-	-
Horiz. %	89.86%	221.26%	168.60%	166.18%	112.56%	234.30%	100.00%	-
DY	1.78	1.81	1.83	1.93	1.85	1.94	2.19	-12.91%
YoY %	-1.66%	-1.09%	-5.18%	4.32%	-4.64%	-11.42%	-	-
Horiz. %	81.28%	82.65%	83.56%	88.13%	84.47%	88.58%	100.00%	-
P/NAPS	1.18	1.18	1.15	1.12	1.10	1.08	1.07	6.74%
YoY %	0.00%	2.61%	2.68%	1.82%	1.85%	0.93%	-	-
Horiz. %	110.28%	110.28%	107.48%	104.67%	102.80%	100.93%	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