[AXREIT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.48%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 140,960 140,028 132,966 130,622 130,340 129,144 114,732 14.72%
PBT 90,494 83,500 103,116 79,634 80,832 83,844 80,999 7.67%
Tax 0 0 0 0 0 0 52 -
NP 90,494 83,500 103,116 79,634 80,832 83,844 81,051 7.63%
-
NP to SH 90,494 83,500 103,116 79,634 80,832 83,844 81,051 7.63%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.06% -
Total Cost 50,466 56,528 29,850 50,988 49,508 45,300 33,681 30.97%
-
Net Worth 993,194 985,738 985,648 960,063 958,462 959,033 793,125 16.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 83,181 82,221 84,566 78,666 - 78,036 65,572 17.20%
Div Payout % 91.92% 98.47% 82.01% 98.78% - 93.07% 80.90% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 993,194 985,738 985,648 960,063 958,462 959,033 793,125 16.19%
NOSH 457,040 456,783 454,656 453,844 453,602 453,701 381,237 12.86%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 64.20% 59.63% 77.55% 60.97% 62.02% 64.92% 70.64% -
ROE 9.11% 8.47% 10.46% 8.29% 8.43% 8.74% 10.22% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.84 30.66 29.25 28.78 28.73 28.46 30.09 1.65%
EPS 19.80 18.28 22.68 17.55 17.82 18.48 21.26 -4.63%
DPS 18.20 18.00 18.60 17.33 0.00 17.20 17.20 3.84%
NAPS 2.1731 2.158 2.1679 2.1154 2.113 2.1138 2.0804 2.95%
Adjusted Per Share Value based on latest NOSH - 454,352
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.07 8.01 7.61 7.47 7.46 7.39 6.57 14.70%
EPS 5.18 4.78 5.90 4.56 4.63 4.80 4.64 7.62%
DPS 4.76 4.71 4.84 4.50 0.00 4.47 3.75 17.25%
NAPS 0.5684 0.5641 0.564 0.5494 0.5485 0.5488 0.4539 16.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.67 3.40 3.13 3.00 2.80 2.73 2.62 -
P/RPS 11.90 11.09 10.70 10.42 9.74 9.59 8.71 23.15%
P/EPS 18.54 18.60 13.80 17.10 15.71 14.77 12.32 31.35%
EY 5.40 5.38 7.25 5.85 6.36 6.77 8.11 -23.76%
DY 4.96 5.29 5.94 5.78 0.00 6.30 6.56 -17.01%
P/NAPS 1.69 1.58 1.44 1.42 1.33 1.29 1.26 21.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 25/07/13 22/04/13 21/01/13 22/10/12 23/07/12 16/04/12 16/01/12 -
Price 3.40 3.71 3.13 3.02 2.84 2.73 2.70 -
P/RPS 11.02 12.10 10.70 10.49 9.88 9.59 8.97 14.72%
P/EPS 17.17 20.30 13.80 17.21 15.94 14.77 12.70 22.28%
EY 5.82 4.93 7.25 5.81 6.27 6.77 7.87 -18.23%
DY 5.35 4.85 5.94 5.74 0.00 6.30 6.37 -10.99%
P/NAPS 1.56 1.72 1.44 1.43 1.34 1.29 1.30 12.93%

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