[AXREIT] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
16-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.45%
YoY- 27.14%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 132,966 130,622 130,340 129,144 114,732 113,236 111,368 12.48%
PBT 103,116 79,634 80,832 83,844 80,999 65,364 64,540 36.47%
Tax 0 0 0 0 52 69 104 -
NP 103,116 79,634 80,832 83,844 81,051 65,433 64,644 36.32%
-
NP to SH 103,116 79,634 80,832 83,844 81,051 65,433 64,644 36.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -0.06% -0.11% -0.16% -
Total Cost 29,850 50,988 49,508 45,300 33,681 47,802 46,724 -25.72%
-
Net Worth 985,648 960,063 958,462 959,033 793,125 750,930 752,388 19.62%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 84,566 78,666 - 78,036 65,572 - 65,395 18.60%
Div Payout % 82.01% 98.78% - 93.07% 80.90% - 101.16% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 985,648 960,063 958,462 959,033 793,125 750,930 752,388 19.62%
NOSH 454,656 453,844 453,602 453,701 381,237 375,765 375,837 13.46%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 77.55% 60.97% 62.02% 64.92% 70.64% 57.78% 58.05% -
ROE 10.46% 8.29% 8.43% 8.74% 10.22% 8.71% 8.59% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.25 28.78 28.73 28.46 30.09 30.13 29.63 -0.85%
EPS 22.68 17.55 17.82 18.48 21.26 17.41 17.20 20.14%
DPS 18.60 17.33 0.00 17.20 17.20 0.00 17.40 4.52%
NAPS 2.1679 2.1154 2.113 2.1138 2.0804 1.9984 2.0019 5.42%
Adjusted Per Share Value based on latest NOSH - 453,701
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.61 7.47 7.46 7.39 6.57 6.48 6.37 12.52%
EPS 5.90 4.56 4.63 4.80 4.64 3.74 3.70 36.29%
DPS 4.84 4.50 0.00 4.47 3.75 0.00 3.74 18.66%
NAPS 0.564 0.5494 0.5485 0.5488 0.4539 0.4297 0.4306 19.61%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.13 3.00 2.80 2.73 2.62 2.35 2.45 -
P/RPS 10.70 10.42 9.74 9.59 8.71 7.80 8.27 18.64%
P/EPS 13.80 17.10 15.71 14.77 12.32 13.50 14.24 -2.06%
EY 7.25 5.85 6.36 6.77 8.11 7.41 7.02 2.16%
DY 5.94 5.78 0.00 6.30 6.56 0.00 7.10 -11.16%
P/NAPS 1.44 1.42 1.33 1.29 1.26 1.18 1.22 11.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/01/13 22/10/12 23/07/12 16/04/12 16/01/12 17/10/11 25/07/11 -
Price 3.13 3.02 2.84 2.73 2.70 2.45 2.62 -
P/RPS 10.70 10.49 9.88 9.59 8.97 8.13 8.84 13.51%
P/EPS 13.80 17.21 15.94 14.77 12.70 14.07 15.23 -6.33%
EY 7.25 5.81 6.27 6.77 7.87 7.11 6.56 6.86%
DY 5.94 5.74 0.00 6.30 6.37 0.00 6.64 -7.12%
P/NAPS 1.44 1.43 1.34 1.29 1.30 1.23 1.31 6.48%

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