[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
19-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 30.91%
YoY- -0.74%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 123,813 81,956 40,619 138,835 103,802 70,681 35,596 129.39%
PBT 79,686 55,223 23,317 110,455 84,372 44,276 22,391 132.91%
Tax -73 0 0 0 0 0 0 -
NP 79,613 55,223 23,317 110,455 84,372 44,276 22,391 132.77%
-
NP to SH 79,613 55,223 23,317 110,455 84,372 44,276 22,391 132.77%
-
Tax Rate 0.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 44,200 26,733 17,302 28,380 19,430 26,405 13,205 123.59%
-
Net Worth 1,352,106 1,352,251 1,341,603 1,131,883 1,046,998 1,029,094 1,030,309 19.84%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 116,079 46,019 22,441 92,279 72,120 48,888 24,468 182.07%
Div Payout % 145.80% 83.33% 96.24% 83.54% 85.48% 110.42% 109.28% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,352,106 1,352,251 1,341,603 1,131,883 1,046,998 1,029,094 1,030,309 19.84%
NOSH 1,095,089 547,847 547,347 467,237 462,312 461,208 461,670 77.76%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 64.30% 67.38% 57.40% 79.56% 81.28% 62.64% 62.90% -
ROE 5.89% 4.08% 1.74% 9.76% 8.06% 4.30% 2.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.31 14.96 7.42 29.71 22.45 15.33 7.71 29.07%
EPS 7.27 10.08 4.26 23.64 18.25 9.60 4.85 30.94%
DPS 10.60 8.40 4.10 19.75 15.60 10.60 5.30 58.67%
NAPS 1.2347 2.4683 2.4511 2.4225 2.2647 2.2313 2.2317 -32.58%
Adjusted Per Share Value based on latest NOSH - 483,914
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.16 4.08 2.02 6.91 5.16 3.52 1.77 129.47%
EPS 3.96 2.75 1.16 5.49 4.20 2.20 1.11 133.29%
DPS 5.77 2.29 1.12 4.59 3.59 2.43 1.22 181.49%
NAPS 0.6725 0.6726 0.6673 0.563 0.5208 0.5119 0.5125 19.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.69 3.45 3.53 3.62 3.62 3.31 3.38 -
P/RPS 14.95 23.06 47.57 12.18 16.12 21.60 43.84 -51.15%
P/EPS 23.25 34.23 82.86 15.31 19.84 34.48 69.69 -51.86%
EY 4.30 2.92 1.21 6.53 5.04 2.90 1.43 108.19%
DY 6.27 2.43 1.16 5.46 4.31 3.20 1.57 151.50%
P/NAPS 1.37 1.40 1.44 1.49 1.60 1.48 1.51 -6.27%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/10/15 03/08/15 20/04/15 19/01/15 20/10/14 04/08/14 21/04/14 -
Price 1.69 3.37 3.60 3.52 3.65 3.40 3.34 -
P/RPS 14.95 22.53 48.51 11.85 16.26 22.19 43.32 -50.76%
P/EPS 23.25 33.43 84.51 14.89 20.00 35.42 68.87 -51.48%
EY 4.30 2.99 1.18 6.72 5.00 2.82 1.45 106.27%
DY 6.27 2.49 1.14 5.61 4.27 3.12 1.59 149.39%
P/NAPS 1.37 1.37 1.47 1.45 1.61 1.52 1.50 -5.85%

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