[AXREIT] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 34.85%
YoY- -7.52%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 114,732 89,851 71,870 63,442 46,827 40,968 14,089 41.81%
PBT 80,999 101,401 61,976 63,449 68,604 43,182 10,052 41.56%
Tax 52 -52 0 0 3 -260 -34 -
NP 81,051 101,349 61,976 63,449 68,607 42,922 10,018 41.66%
-
NP to SH 81,051 101,349 61,976 63,449 68,607 42,922 10,018 41.66%
-
Tax Rate -0.06% 0.05% 0.00% 0.00% -0.00% 0.60% 0.34% -
Total Cost 33,681 -11,498 9,894 -7 -21,780 -1,954 4,071 42.19%
-
Net Worth 811,254 755,321 550,207 447,715 334,674 293,981 276,458 19.64%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 49,077 52,579 42,825 38,497 28,070 26,673 9,648 31.12%
Div Payout % 60.55% 51.88% 69.10% 60.68% 40.92% 62.14% 96.31% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 811,254 755,321 550,207 447,715 334,674 293,981 276,458 19.64%
NOSH 389,951 375,950 307,001 255,837 205,953 205,869 204,935 11.31%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 70.64% 112.80% 86.23% 100.01% 146.51% 104.77% 71.11% -
ROE 9.99% 13.42% 11.26% 14.17% 20.50% 14.60% 3.62% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.42 23.90 23.41 24.80 22.74 19.90 6.87 27.41%
EPS 20.78 26.96 20.19 24.80 33.31 20.85 4.89 27.25%
DPS 12.59 13.99 13.95 15.05 13.63 12.95 4.71 17.79%
NAPS 2.0804 2.0091 1.7922 1.75 1.625 1.428 1.349 7.48%
Adjusted Per Share Value based on latest NOSH - 255,837
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.71 4.47 3.57 3.16 2.33 2.04 0.70 41.85%
EPS 4.03 5.04 3.08 3.16 3.41 2.13 0.50 41.57%
DPS 2.44 2.62 2.13 1.91 1.40 1.33 0.48 31.11%
NAPS 0.4035 0.3757 0.2737 0.2227 0.1665 0.1462 0.1375 19.64%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.62 2.37 1.93 1.12 1.85 1.68 1.73 -
P/RPS 8.90 9.92 8.24 4.52 8.14 8.44 25.16 -15.89%
P/EPS 12.61 8.79 9.56 4.52 5.55 8.06 35.39 -15.79%
EY 7.93 11.37 10.46 22.14 18.01 12.41 2.83 18.72%
DY 4.80 5.90 7.23 13.44 7.37 7.71 2.72 9.92%
P/NAPS 1.26 1.18 1.08 0.64 1.14 1.18 1.28 -0.26%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/01/12 17/01/11 20/01/10 22/01/09 07/01/08 29/01/07 - -
Price 2.70 2.38 1.93 1.26 1.86 1.85 0.00 -
P/RPS 9.18 9.96 8.24 5.08 8.18 9.30 0.00 -
P/EPS 12.99 8.83 9.56 5.08 5.58 8.87 0.00 -
EY 7.70 11.33 10.46 19.68 17.91 11.27 0.00 -
DY 4.66 5.88 7.23 11.94 7.33 7.00 0.00 -
P/NAPS 1.30 1.18 1.08 0.72 1.14 1.30 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