[AXREIT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.69%
YoY- 37.15%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 141,362 142,384 141,981 141,049 140,960 140,028 132,966 4.17%
PBT 88,552 89,564 111,281 109,217 90,494 83,500 103,116 -9.67%
Tax 0 0 0 0 0 0 0 -
NP 88,552 89,564 111,281 109,217 90,494 83,500 103,116 -9.67%
-
NP to SH 88,552 89,564 111,281 109,217 90,494 83,500 103,116 -9.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 52,810 52,820 30,700 31,832 50,466 56,528 29,850 46.43%
-
Net Worth 1,029,094 1,030,309 1,021,312 1,010,092 993,194 985,738 985,648 2.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 97,776 97,874 84,720 84,201 83,181 82,221 84,566 10.18%
Div Payout % 110.42% 109.28% 76.13% 77.09% 91.92% 98.47% 82.01% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,029,094 1,030,309 1,021,312 1,010,092 993,194 985,738 985,648 2.92%
NOSH 461,208 461,670 457,946 457,614 457,040 456,783 454,656 0.96%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 62.64% 62.90% 78.38% 77.43% 64.20% 59.63% 77.55% -
ROE 8.60% 8.69% 10.90% 10.81% 9.11% 8.47% 10.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.65 30.84 31.00 30.82 30.84 30.66 29.25 3.17%
EPS 19.20 19.40 24.30 23.87 19.80 18.28 22.68 -10.53%
DPS 21.20 21.20 18.50 18.40 18.20 18.00 18.60 9.14%
NAPS 2.2313 2.2317 2.2302 2.2073 2.1731 2.158 2.1679 1.94%
Adjusted Per Share Value based on latest NOSH - 458,325
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.09 8.15 8.12 8.07 8.07 8.01 7.61 4.17%
EPS 5.07 5.13 6.37 6.25 5.18 4.78 5.90 -9.63%
DPS 5.60 5.60 4.85 4.82 4.76 4.71 4.84 10.24%
NAPS 0.5889 0.5896 0.5844 0.578 0.5684 0.5641 0.564 2.93%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.31 3.38 2.93 3.41 3.67 3.40 3.13 -
P/RPS 10.80 10.96 9.45 11.06 11.90 11.09 10.70 0.62%
P/EPS 17.24 17.42 12.06 14.29 18.54 18.60 13.80 16.04%
EY 5.80 5.74 8.29 7.00 5.40 5.38 7.25 -13.85%
DY 6.40 6.27 6.31 5.40 4.96 5.29 5.94 5.11%
P/NAPS 1.48 1.51 1.31 1.54 1.69 1.58 1.44 1.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 04/08/14 21/04/14 20/01/14 21/10/13 25/07/13 22/04/13 21/01/13 -
Price 3.40 3.34 2.85 3.40 3.40 3.71 3.13 -
P/RPS 11.09 10.83 9.19 11.03 11.02 12.10 10.70 2.42%
P/EPS 17.71 17.22 11.73 14.25 17.17 20.30 13.80 18.14%
EY 5.65 5.81 8.53 7.02 5.82 4.93 7.25 -15.35%
DY 6.24 6.35 6.49 5.41 5.35 4.85 5.94 3.34%
P/NAPS 1.52 1.50 1.28 1.54 1.56 1.72 1.44 3.68%

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