[AXREIT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 29.49%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 141,049 140,960 140,028 132,966 130,622 130,340 129,144 6.04%
PBT 109,217 90,494 83,500 103,116 79,634 80,832 83,844 19.25%
Tax 0 0 0 0 0 0 0 -
NP 109,217 90,494 83,500 103,116 79,634 80,832 83,844 19.25%
-
NP to SH 109,217 90,494 83,500 103,116 79,634 80,832 83,844 19.25%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 31,832 50,466 56,528 29,850 50,988 49,508 45,300 -20.94%
-
Net Worth 1,010,092 993,194 985,738 985,648 960,063 958,462 959,033 3.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 84,201 83,181 82,221 84,566 78,666 - 78,036 5.19%
Div Payout % 77.09% 91.92% 98.47% 82.01% 98.78% - 93.07% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,010,092 993,194 985,738 985,648 960,063 958,462 959,033 3.51%
NOSH 457,614 457,040 456,783 454,656 453,844 453,602 453,701 0.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 77.43% 64.20% 59.63% 77.55% 60.97% 62.02% 64.92% -
ROE 10.81% 9.11% 8.47% 10.46% 8.29% 8.43% 8.74% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.82 30.84 30.66 29.25 28.78 28.73 28.46 5.44%
EPS 23.87 19.80 18.28 22.68 17.55 17.82 18.48 18.58%
DPS 18.40 18.20 18.00 18.60 17.33 0.00 17.20 4.59%
NAPS 2.2073 2.1731 2.158 2.1679 2.1154 2.113 2.1138 2.92%
Adjusted Per Share Value based on latest NOSH - 455,777
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.07 8.07 8.01 7.61 7.47 7.46 7.39 6.03%
EPS 6.25 5.18 4.78 5.90 4.56 4.63 4.80 19.22%
DPS 4.82 4.76 4.71 4.84 4.50 0.00 4.47 5.14%
NAPS 0.578 0.5684 0.5641 0.564 0.5494 0.5485 0.5488 3.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.41 3.67 3.40 3.13 3.00 2.80 2.73 -
P/RPS 11.06 11.90 11.09 10.70 10.42 9.74 9.59 9.96%
P/EPS 14.29 18.54 18.60 13.80 17.10 15.71 14.77 -2.17%
EY 7.00 5.40 5.38 7.25 5.85 6.36 6.77 2.25%
DY 5.40 4.96 5.29 5.94 5.78 0.00 6.30 -9.75%
P/NAPS 1.54 1.69 1.58 1.44 1.42 1.33 1.29 12.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/10/13 25/07/13 22/04/13 21/01/13 22/10/12 23/07/12 16/04/12 -
Price 3.40 3.40 3.71 3.13 3.02 2.84 2.73 -
P/RPS 11.03 11.02 12.10 10.70 10.49 9.88 9.59 9.76%
P/EPS 14.25 17.17 20.30 13.80 17.21 15.94 14.77 -2.35%
EY 7.02 5.82 4.93 7.25 5.81 6.27 6.77 2.44%
DY 5.41 5.35 4.85 5.94 5.74 0.00 6.30 -9.64%
P/NAPS 1.54 1.56 1.72 1.44 1.43 1.34 1.29 12.52%

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