[AXREIT] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
17-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 68.75%
YoY- 42.32%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,243 28,436 27,248 26,593 22,389 21,021 19,848 29.44%
PBT 16,753 15,783 16,487 40,993 24,261 21,879 14,268 11.28%
Tax 0 52 0 -52 0 0 0 -
NP 16,753 15,835 16,487 40,941 24,261 21,879 14,268 11.28%
-
NP to SH 16,753 15,835 16,487 40,941 24,261 21,879 14,268 11.28%
-
Tax Rate 0.00% -0.33% 0.00% 0.13% 0.00% 0.00% 0.00% -
Total Cost 12,490 12,601 10,761 -14,348 -1,872 -858 5,580 71.03%
-
Net Worth 750,654 752,971 751,867 755,321 603,045 565,535 555,899 22.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 16,925 15,773 16,165 12,768 12,291 11,353 -
Div Payout % - 106.89% 95.67% 39.49% 52.63% 56.18% 79.57% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 750,654 752,971 751,867 755,321 603,045 565,535 555,899 22.14%
NOSH 375,627 376,128 375,558 375,950 319,223 307,289 306,838 14.42%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 57.29% 55.69% 60.51% 153.95% 108.36% 104.08% 71.89% -
ROE 2.23% 2.10% 2.19% 5.42% 4.02% 3.87% 2.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.79 7.56 7.26 7.07 7.01 6.84 6.47 13.16%
EPS 4.46 4.21 4.39 10.89 7.60 7.12 4.65 -2.74%
DPS 0.00 4.50 4.20 4.30 4.00 4.00 3.70 -
NAPS 1.9984 2.0019 2.002 2.0091 1.8891 1.8404 1.8117 6.75%
Adjusted Per Share Value based on latest NOSH - 375,950
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.45 1.41 1.36 1.32 1.11 1.05 0.99 28.94%
EPS 0.83 0.79 0.82 2.04 1.21 1.09 0.71 10.96%
DPS 0.00 0.84 0.78 0.80 0.64 0.61 0.56 -
NAPS 0.3734 0.3745 0.374 0.3757 0.2999 0.2813 0.2765 22.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.35 2.45 2.33 2.37 2.16 2.02 2.00 -
P/RPS 30.19 32.41 32.11 33.51 30.80 29.53 30.92 -1.57%
P/EPS 52.69 58.19 53.08 21.76 28.42 28.37 43.01 14.47%
EY 1.90 1.72 1.88 4.59 3.52 3.52 2.33 -12.70%
DY 0.00 1.84 1.80 1.81 1.85 1.98 1.85 -
P/NAPS 1.18 1.22 1.16 1.18 1.14 1.10 1.10 4.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/10/11 25/07/11 28/04/11 17/01/11 20/10/10 19/07/10 20/04/10 -
Price 2.45 2.62 2.36 2.38 2.18 2.07 2.00 -
P/RPS 31.47 34.66 32.53 33.65 31.08 30.26 30.92 1.18%
P/EPS 54.93 62.23 53.76 21.85 28.68 29.07 43.01 17.69%
EY 1.82 1.61 1.86 4.58 3.49 3.44 2.33 -15.17%
DY 0.00 1.72 1.78 1.81 1.83 1.93 1.85 -
P/NAPS 1.23 1.31 1.18 1.18 1.15 1.12 1.10 7.72%

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