[AXREIT] YoY Cumulative Quarter 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- 86.62%
YoY- -2.32%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 132,966 114,732 89,851 71,870 63,442 46,827 40,968 21.65%
PBT 103,116 80,999 101,401 61,976 63,449 68,604 43,182 15.59%
Tax 0 52 -52 0 0 3 -260 -
NP 103,116 81,051 101,349 61,976 63,449 68,607 42,922 15.71%
-
NP to SH 103,116 81,051 101,349 61,976 63,449 68,607 42,922 15.71%
-
Tax Rate 0.00% -0.06% 0.05% 0.00% 0.00% -0.00% 0.60% -
Total Cost 29,850 33,681 -11,498 9,894 -7 -21,780 -1,954 -
-
Net Worth 985,648 793,125 672,902 501,007 443,610 334,592 293,969 22.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 84,566 65,572 53,588 44,168 38,708 28,064 26,658 21.19%
Div Payout % 82.01% 80.90% 52.88% 71.27% 61.01% 40.91% 62.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 985,648 793,125 672,902 501,007 443,610 334,592 293,969 22.31%
NOSH 454,656 381,237 334,927 279,548 253,491 205,903 205,860 14.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 77.55% 70.64% 112.80% 86.23% 100.01% 146.51% 104.77% -
ROE 10.46% 10.22% 15.06% 12.37% 14.30% 20.50% 14.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.25 30.09 26.83 25.71 25.03 22.74 19.90 6.62%
EPS 22.68 21.26 30.26 22.17 25.03 33.32 20.85 1.41%
DPS 18.60 17.20 16.00 15.80 15.27 13.63 12.95 6.21%
NAPS 2.1679 2.0804 2.0091 1.7922 1.75 1.625 1.428 7.19%
Adjusted Per Share Value based on latest NOSH - 307,001
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.61 5.71 4.47 3.57 3.16 2.33 2.04 21.62%
EPS 5.13 4.03 5.04 3.08 3.16 3.41 2.13 15.76%
DPS 4.21 3.26 2.67 2.20 1.93 1.40 1.33 21.15%
NAPS 0.4903 0.3945 0.3347 0.2492 0.2206 0.1664 0.1462 22.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.13 2.62 2.37 1.93 1.12 1.85 1.68 -
P/RPS 10.70 8.71 8.83 7.51 4.48 8.13 8.44 4.02%
P/EPS 13.80 12.32 7.83 8.71 4.47 5.55 8.06 9.36%
EY 7.25 8.11 12.77 11.49 22.35 18.01 12.41 -8.56%
DY 5.94 6.56 6.75 8.19 13.63 7.37 7.71 -4.24%
P/NAPS 1.44 1.26 1.18 1.08 0.64 1.14 1.18 3.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/01/13 16/01/12 17/01/11 20/01/10 22/01/09 07/01/08 29/01/07 -
Price 3.13 2.70 2.38 1.93 1.26 1.86 1.85 -
P/RPS 10.70 8.97 8.87 7.51 5.03 8.18 9.30 2.36%
P/EPS 13.80 12.70 7.87 8.71 5.03 5.58 8.87 7.63%
EY 7.25 7.87 12.71 11.49 19.87 17.91 11.27 -7.08%
DY 5.94 6.37 6.72 8.19 12.12 7.33 7.00 -2.69%
P/NAPS 1.44 1.30 1.18 1.08 0.72 1.14 1.30 1.71%

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