[AXREIT] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4.55%
YoY- -9.11%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 124,218 104,666 78,048 67,996 55,084 43,774 33,163 24.59%
PBT 89,145 97,524 75,162 67,790 74,583 34,264 31,611 18.84%
Tax 0 0 0 0 0 -143 -148 -
NP 89,145 97,524 75,162 67,790 74,583 34,121 31,463 18.93%
-
NP to SH 89,145 97,524 75,162 67,790 74,583 34,121 31,463 18.93%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.42% 0.47% -
Total Cost 35,073 7,142 2,886 206 -19,499 9,653 1,700 65.53%
-
Net Worth 958,238 752,971 565,535 450,257 422,850 293,932 286,736 22.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 35,887 61,634 45,990 40,619 33,866 26,462 18,961 11.20%
Div Payout % 40.26% 63.20% 61.19% 59.92% 45.41% 77.55% 60.27% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 958,238 752,971 565,535 450,257 422,850 293,932 286,736 22.25%
NOSH 453,496 376,128 307,289 255,857 255,653 205,691 205,988 14.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 71.76% 93.18% 96.30% 99.70% 135.40% 77.95% 94.87% -
ROE 9.30% 12.95% 13.29% 15.06% 17.64% 11.61% 10.97% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.39 27.83 25.40 26.58 21.55 21.28 16.10 9.25%
EPS 19.66 25.93 24.46 26.50 29.17 16.59 15.27 4.29%
DPS 7.91 16.39 14.97 15.87 13.25 12.85 9.22 -2.51%
NAPS 2.113 2.0019 1.8404 1.7598 1.654 1.429 1.392 7.19%
Adjusted Per Share Value based on latest NOSH - 255,857
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.18 5.21 3.88 3.38 2.74 2.18 1.65 24.59%
EPS 4.43 4.85 3.74 3.37 3.71 1.70 1.56 18.98%
DPS 1.78 3.07 2.29 2.02 1.68 1.32 0.94 11.21%
NAPS 0.4766 0.3745 0.2813 0.224 0.2103 0.1462 0.1426 22.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.80 2.45 2.02 1.50 1.68 2.23 1.72 -
P/RPS 10.22 8.80 7.95 5.64 7.80 10.48 10.68 -0.73%
P/EPS 14.24 9.45 8.26 5.66 5.76 13.44 11.26 3.98%
EY 7.02 10.58 12.11 17.66 17.37 7.44 8.88 -3.83%
DY 2.83 6.69 7.41 10.58 7.89 5.76 5.36 -10.08%
P/NAPS 1.33 1.22 1.10 0.85 1.02 1.56 1.24 1.17%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/07/12 25/07/11 19/07/10 20/07/09 04/08/08 26/07/07 01/08/06 -
Price 2.84 2.62 2.07 1.69 1.68 2.18 1.76 -
P/RPS 10.37 9.42 8.15 6.36 7.80 10.24 10.93 -0.87%
P/EPS 14.45 10.10 8.46 6.38 5.76 13.14 11.52 3.84%
EY 6.92 9.90 11.82 15.68 17.37 7.61 8.68 -3.70%
DY 2.79 6.25 7.23 9.39 7.89 5.89 5.24 -9.96%
P/NAPS 1.34 1.31 1.12 0.96 1.02 1.53 1.26 1.03%

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