[AXREIT] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -36.91%
YoY- -27.42%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 111,520 82,766 69,300 59,517 44,627 38,938 5,306 66.08%
PBT 90,016 89,174 68,183 47,053 64,832 34,797 3,632 70.70%
Tax 0 0 0 0 0 -283 -8 -
NP 90,016 89,174 68,183 47,053 64,832 34,514 3,624 70.77%
-
NP to SH 90,016 89,174 68,183 47,053 64,832 34,514 3,624 70.77%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.81% 0.22% -
Total Cost 21,504 -6,408 1,117 12,464 -20,205 4,424 1,682 52.88%
-
Net Worth 750,654 603,045 464,523 423,424 324,217 286,983 270,770 18.51%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 48,865 47,895 41,730 36,184 27,408 25,451 3,459 55.44%
Div Payout % 54.28% 53.71% 61.20% 76.90% 42.28% 73.74% 95.45% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 750,654 603,045 464,523 423,424 324,217 286,983 270,770 18.51%
NOSH 375,627 319,223 267,597 256,000 205,983 206,018 205,909 10.53%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 80.72% 107.74% 98.39% 79.06% 145.28% 88.64% 68.30% -
ROE 11.99% 14.79% 14.68% 11.11% 20.00% 12.03% 1.34% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 29.69 25.93 25.90 23.25 21.67 18.90 2.58 50.22%
EPS 23.96 27.93 25.48 18.38 31.47 16.75 1.76 54.49%
DPS 13.00 15.00 15.59 14.13 13.31 12.37 1.68 40.61%
NAPS 1.9984 1.8891 1.7359 1.654 1.574 1.393 1.315 7.22%
Adjusted Per Share Value based on latest NOSH - 256,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 5.55 4.12 3.45 2.96 2.22 1.94 0.26 66.51%
EPS 4.48 4.44 3.39 2.34 3.22 1.72 0.18 70.82%
DPS 2.43 2.38 2.08 1.80 1.36 1.27 0.17 55.75%
NAPS 0.3734 0.2999 0.231 0.2106 0.1613 0.1427 0.1347 18.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.35 2.16 1.78 1.62 1.91 1.80 1.82 -
P/RPS 7.92 8.33 6.87 6.97 8.82 9.52 70.63 -30.54%
P/EPS 9.81 7.73 6.99 8.81 6.07 10.74 103.41 -32.45%
EY 10.20 12.93 14.31 11.35 16.48 9.31 0.97 47.98%
DY 5.53 6.95 8.76 8.72 6.97 6.87 0.92 34.82%
P/NAPS 1.18 1.14 1.03 0.98 1.21 1.29 1.38 -2.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/10/11 20/10/10 20/10/09 10/11/08 31/10/07 20/11/06 - -
Price 2.45 2.18 1.85 1.30 1.89 1.74 0.00 -
P/RPS 8.25 8.41 7.14 5.59 8.72 9.21 0.00 -
P/EPS 10.22 7.80 7.26 7.07 6.00 10.39 0.00 -
EY 9.78 12.81 13.77 14.14 16.65 9.63 0.00 -
DY 5.31 6.88 8.43 10.87 7.04 7.11 0.00 -
P/NAPS 1.23 1.15 1.07 0.79 1.20 1.25 0.00 -

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
Post a Comment