[AXREIT] YoY 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 36,194 34,999 29,805 26,593 19,508 16,938 13,013 18.57%
PBT 29,368 43,390 31,976 40,993 28,766 34,973 18,577 7.92%
Tax 0 0 0 -52 0 0 0 -
NP 29,368 43,390 31,976 40,941 28,766 34,973 18,577 7.92%
-
NP to SH 29,368 43,390 31,976 40,941 28,766 34,973 18,577 7.92%
-
Tax Rate 0.00% 0.00% 0.00% 0.13% 0.00% 0.00% 0.00% -
Total Cost 6,826 -8,391 -2,171 -14,348 -9,258 -18,035 -5,564 -
-
Net Worth 1,023,383 988,079 811,254 755,321 550,207 447,715 334,674 20.45%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 21,567 25,523 16,377 16,165 11,481 10,387 8,073 17.77%
Div Payout % 73.44% 58.82% 51.22% 39.49% 39.91% 29.70% 43.46% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,023,383 988,079 811,254 755,321 550,207 447,715 334,674 20.45%
NOSH 458,874 455,777 389,951 375,950 307,001 255,837 205,953 14.27%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 81.14% 123.97% 107.28% 153.95% 147.46% 206.48% 142.76% -
ROE 2.87% 4.39% 3.94% 5.42% 5.23% 7.81% 5.55% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.89 7.68 7.64 7.07 6.35 6.62 6.32 3.76%
EPS 6.40 9.52 8.20 10.89 9.37 13.67 9.02 -5.55%
DPS 4.70 5.60 4.20 4.30 3.74 4.06 3.92 3.06%
NAPS 2.2302 2.1679 2.0804 2.0091 1.7922 1.75 1.625 5.41%
Adjusted Per Share Value based on latest NOSH - 375,950
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.80 1.74 1.48 1.32 0.97 0.84 0.65 18.48%
EPS 1.46 2.16 1.59 2.04 1.43 1.74 0.92 7.99%
DPS 1.07 1.27 0.81 0.80 0.57 0.52 0.40 17.80%
NAPS 0.509 0.4915 0.4035 0.3757 0.2737 0.2227 0.1665 20.45%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.93 3.13 2.62 2.37 1.93 1.12 1.85 -
P/RPS 37.15 40.76 34.28 33.51 30.37 16.92 29.28 4.04%
P/EPS 45.78 32.88 31.95 21.76 20.60 8.19 20.51 14.30%
EY 2.18 3.04 3.13 4.59 4.85 12.21 4.88 -12.55%
DY 1.60 1.79 1.60 1.81 1.94 3.63 2.12 -4.57%
P/NAPS 1.31 1.44 1.26 1.18 1.08 0.64 1.14 2.34%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/01/14 21/01/13 16/01/12 17/01/11 20/01/10 22/01/09 07/01/08 -
Price 2.85 3.13 2.70 2.38 1.93 1.26 1.86 -
P/RPS 36.13 40.76 35.33 33.65 30.37 19.03 29.44 3.46%
P/EPS 44.53 32.88 32.93 21.85 20.60 9.22 20.62 13.67%
EY 2.25 3.04 3.04 4.58 4.85 10.85 4.85 -12.00%
DY 1.65 1.79 1.56 1.81 1.94 3.22 2.11 -4.01%
P/NAPS 1.28 1.44 1.30 1.18 1.08 0.72 1.14 1.94%

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