[AXREIT] QoQ TTM 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- -9.1%

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
TTM Result
Revenue	82,766	78,048	74,389	71,870	69,300	67,996	66,308	15.91%
YoY %	6.04%	4.92%	3.50%	3.71%	1.92%	2.55%	-	-
Horiz. %	124.82%	117.71%	112.19%	108.39%	104.51%	102.55%	100.00%	-
PBT	89,174	75,162	65,820	61,976	68,183	67,790	64,840	23.64%
YoY %	18.64%	14.19%	6.20%	-9.10%	0.58%	4.55%	-	-
Horiz. %	137.53%	115.92%	101.51%	95.58%	105.16%	104.55%	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	89,174	75,162	65,820	61,976	68,183	67,790	64,840	23.64%
YoY %	18.64%	14.19%	6.20%	-9.10%	0.58%	4.55%	-	-
Horiz. %	137.53%	115.92%	101.51%	95.58%	105.16%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,174	75,162	65,820	61,976	68,183	67,790	64,840	23.64%
YoY %	18.64%	14.19%	6.20%	-9.10%	0.58%	4.55%	-	-
Horiz. %	137.53%	115.92%	101.51%	95.58%	105.16%	104.55%	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	-6,408	2,886	8,569	9,894	1,117	206	1,468	-
YoY %	-322.04%	-66.32%	-13.39%	785.77%	442.23%	-85.97%	-	-
Horiz. %	-436.51%	196.59%	583.72%	673.98%	76.09%	14.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	603,045	565,535	555,899	550,207	464,523	450,257	448,667	21.76%
YoY %	6.63%	1.73%	1.03%	18.45%	3.17%	0.35%	-	-
Horiz. %	134.41%	126.05%	123.90%	122.63%	103.53%	100.35%	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	47,895	45,990	44,189	42,825	41,730	40,619	39,741	13.23%
YoY %	4.14%	4.08%	3.19%	2.62%	2.74%	2.21%	-	-
Horiz. %	120.52%	115.72%	111.19%	107.76%	105.00%	102.21%	100.00%	-
Div Payout %	53.71%	61.19%	67.14%	69.10%	61.20%	59.92%	61.29%	-
YoY %	-12.22%	-8.86%	-2.84%	12.91%	2.14%	-2.24%	-	-
Horiz. %	87.63%	99.84%	109.54%	112.74%	99.85%	97.76%	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	603,045	565,535	555,899	550,207	464,523	450,257	448,667	21.76%
YoY %	6.63%	1.73%	1.03%	18.45%	3.17%	0.35%	-	-
Horiz. %	134.41%	126.05%	123.90%	122.63%	103.53%	100.35%	100.00%	-
NOSH	319,223	307,289	306,838	307,001	267,597	255,857	256,117	15.80%
YoY %	3.88%	0.15%	-0.05%	14.73%	4.59%	-0.10%	-	-
Horiz. %	124.64%	119.98%	119.80%	119.87%	104.48%	99.90%	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	107.74%	96.30%	88.48%	86.23%	98.39%	99.70%	97.79%	-
YoY %	11.88%	8.84%	2.61%	-12.36%	-1.31%	1.95%	-	-
Horiz. %	110.17%	98.48%	90.48%	88.18%	100.61%	101.95%	100.00%	-
ROE	14.79%	13.29%	11.84%	11.26%	14.68%	15.06%	14.45%	-
YoY %	11.29%	12.25%	5.15%	-23.30%	-2.52%	4.22%	-	-
Horiz. %	102.35%	91.97%	81.94%	77.92%	101.59%	104.22%	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	25.93	25.40	24.24	23.41	25.90	26.58	25.89	0.10%
YoY %	2.09%	4.79%	3.55%	-9.61%	-2.56%	2.67%	-	-
Horiz. %	100.15%	98.11%	93.63%	90.42%	100.04%	102.67%	100.00%	-
EPS	27.93	24.46	21.45	20.19	25.48	26.50	25.32	6.75%
YoY %	14.19%	14.03%	6.24%	-20.76%	-3.85%	4.66%	-	-
Horiz. %	110.31%	96.60%	84.72%	79.74%	100.63%	104.66%	100.00%	-
DPS	15.00	14.97	14.40	13.95	15.59	15.87	15.53	-2.28%
YoY %	0.20%	3.96%	3.23%	-10.52%	-1.76%	2.19%	-	-
Horiz. %	96.59%	96.39%	92.72%	89.83%	100.39%	102.19%	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	4.12	3.88	3.70	3.57	3.45	3.38	3.30	15.93%
YoY %	6.19%	4.86%	3.64%	3.48%	2.07%	2.42%	-	-
Horiz. %	124.85%	117.58%	112.12%	108.18%	104.55%	102.42%	100.00%	-
EPS	4.44	3.74	3.27	3.08	3.39	3.37	3.23	23.60%
YoY %	18.72%	14.37%	6.17%	-9.14%	0.59%	4.33%	-	-
Horiz. %	137.46%	115.79%	101.24%	95.36%	104.95%	104.33%	100.00%	-
DPS	2.38	2.29	2.20	2.13	2.08	2.02	1.98	13.03%
YoY %	3.93%	4.09%	3.29%	2.40%	2.97%	2.02%	-	-
Horiz. %	120.20%	115.66%	111.11%	107.58%	105.05%	102.02%	100.00%	-
NAPS	0.2999	0.2813	0.2765	0.2737	0.231	0.224	0.2232	21.74%
YoY %	6.61%	1.74%	1.02%	18.48%	3.12%	0.36%	-	-
Horiz. %	134.36%	126.03%	123.88%	122.63%	103.49%	100.36%	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	8.33	7.95	8.25	8.24	6.87	5.64	5.06	39.37%
YoY %	4.78%	-3.64%	0.12%	19.94%	21.81%	11.46%	-	-
Horiz. %	164.62%	157.11%	163.04%	162.85%	135.77%	111.46%	100.00%	-
P/EPS	7.73	8.26	9.32	9.56	6.99	5.66	5.17	30.72%
YoY %	-6.42%	-11.37%	-2.51%	36.77%	23.50%	9.48%	-	-
Horiz. %	149.52%	159.77%	180.27%	184.91%	135.20%	109.48%	100.00%	-
EY	12.93	12.11	10.73	10.46	14.31	17.66	19.33	-23.49%
YoY %	6.77%	12.86%	2.58%	-26.90%	-18.97%	-8.64%	-	-
Horiz. %	66.89%	62.65%	55.51%	54.11%	74.03%	91.36%	100.00%	-
DY	6.95	7.41	7.20	7.23	8.76	10.58	11.85	-29.91%
YoY %	-6.21%	2.92%	-0.41%	-17.47%	-17.20%	-10.72%	-	-
Horiz. %	58.65%	62.53%	60.76%	61.01%	73.92%	89.28%	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	8.41	8.15	8.25	8.24	7.14	6.36	5.79	28.22%
YoY %	3.19%	-1.21%	0.12%	15.41%	12.26%	9.84%	-	-
Horiz. %	145.25%	140.76%	142.49%	142.31%	123.32%	109.84%	100.00%	-
P/EPS	7.80	8.46	9.32	9.56	7.26	6.38	5.92	20.16%
YoY %	-7.80%	-9.23%	-2.51%	31.68%	13.79%	7.77%	-	-
Horiz. %	131.76%	142.91%	157.43%	161.49%	122.64%	107.77%	100.00%	-
EY	12.81	11.82	10.73	10.46	13.77	15.68	16.88	-16.78%
YoY %	8.38%	10.16%	2.58%	-24.04%	-12.18%	-7.11%	-	-
Horiz. %	75.89%	70.02%	63.57%	61.97%	81.58%	92.89%	100.00%	-
DY	6.88	7.23	7.20	7.23	8.43	9.39	10.35	-23.81%
YoY %	-4.84%	0.42%	-0.41%	-14.23%	-10.22%	-9.28%	-	-
Horiz. %	66.47%	69.86%	69.57%	69.86%	81.45%	90.72%	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