[AXREIT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.41%
YoY- 81.9%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 141,049 130,622 113,236 84,344 69,816 62,005 45,085 20.91%
PBT 109,217 79,634 65,364 80,544 44,280 37,968 66,702 8.55%
Tax 0 0 69 0 0 0 4 -
NP 109,217 79,634 65,433 80,544 44,280 37,968 66,706 8.55%
-
NP to SH 109,217 79,634 65,433 80,544 44,280 37,968 66,706 8.55%
-
Tax Rate 0.00% 0.00% -0.11% 0.00% 0.00% 0.00% -0.01% -
Total Cost 31,832 50,988 47,802 3,800 25,536 24,037 -21,621 -
-
Net Worth 1,010,092 960,063 750,930 589,141 450,384 414,606 324,196 20.83%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 84,201 78,666 - 48,650 41,720 37,466 26,666 21.10%
Div Payout % 77.09% 98.78% - 60.40% 94.22% 98.68% 39.98% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,010,092 960,063 750,930 589,141 450,384 414,606 324,196 20.83%
NOSH 457,614 453,844 375,765 311,863 259,453 250,669 205,969 14.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 77.43% 60.97% 57.78% 95.49% 63.42% 61.23% 147.96% -
ROE 10.81% 8.29% 8.71% 13.67% 9.83% 9.16% 20.58% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.82 28.78 30.13 27.05 26.91 24.74 21.89 5.86%
EPS 23.87 17.55 17.41 25.83 17.07 15.15 32.39 -4.95%
DPS 18.40 17.33 0.00 15.60 16.08 14.95 12.95 6.02%
NAPS 2.2073 2.1154 1.9984 1.8891 1.7359 1.654 1.574 5.79%
Adjusted Per Share Value based on latest NOSH - 319,223
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.02 6.50 5.63 4.20 3.47 3.08 2.24 20.95%
EPS 5.43 3.96 3.25 4.01 2.20 1.89 3.32 8.53%
DPS 4.19 3.91 0.00 2.42 2.08 1.86 1.33 21.05%
NAPS 0.5024 0.4775 0.3735 0.293 0.224 0.2062 0.1613 20.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.41 3.00 2.35 2.16 1.78 1.62 1.91 -
P/RPS 11.06 10.42 7.80 7.99 6.61 6.55 8.73 4.01%
P/EPS 14.29 17.10 13.50 8.36 10.43 10.70 5.90 15.87%
EY 7.00 5.85 7.41 11.96 9.59 9.35 16.96 -13.70%
DY 5.40 5.78 0.00 7.22 9.03 9.23 6.78 -3.71%
P/NAPS 1.54 1.42 1.18 1.14 1.03 0.98 1.21 4.09%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/10/13 22/10/12 17/10/11 20/10/10 20/10/09 10/11/08 31/10/07 -
Price 3.40 3.02 2.45 2.18 1.85 1.30 1.89 -
P/RPS 11.03 10.49 8.13 8.06 6.88 5.26 8.63 4.17%
P/EPS 14.25 17.21 14.07 8.44 10.84 8.58 5.84 16.01%
EY 7.02 5.81 7.11 11.85 9.23 11.65 17.14 -13.81%
DY 5.41 5.74 0.00 7.16 8.69 11.50 6.85 -3.85%
P/NAPS 1.54 1.43 1.23 1.15 1.07 0.79 1.20 4.24%

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