[AXREIT] QoQ 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- -0.75%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
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 35,475 35,007 34,999 32,797 32,884 32,286 29,805 12.32%
PBT 24,375 20,875 43,390 19,310 19,455 20,961 31,976 -16.56%
Tax 0 0 0 0 0 0 0 -
NP 24,375 20,875 43,390 19,310 19,455 20,961 31,976 -16.56%
-
NP to SH 24,375 20,875 43,390 19,310 19,455 20,961 31,976 -16.56%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,100 14,132 -8,391 13,487 13,429 11,325 -2,171 -
-
Net Worth 993,795 985,738 988,079 961,138 958,238 959,033 811,254 14.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 21,036 20,555 25,523 19,537 - 19,509 16,377 18.18%
Div Payout % 86.30% 98.47% 58.82% 101.18% - 93.07% 51.22% -
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 993,795 985,738 988,079 961,138 958,238 959,033 811,254 14.50%
NOSH 457,317 456,783 455,777 454,352 453,496 453,701 389,951 11.21%
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 68.71% 59.63% 123.97% 58.88% 59.16% 64.92% 107.28% -
ROE 2.45% 2.12% 4.39% 2.01% 2.03% 2.19% 3.94% -
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 7.76 7.66 7.68 7.22 7.25 7.12 7.64 1.04%
EPS 5.33 4.57 9.52 4.25 4.29 4.62 8.20 -24.98%
DPS 4.60 4.50 5.60 4.30 0.00 4.30 4.20 6.25%
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 2.03 2.00 2.00 1.88 1.88 1.85 1.71 12.12%
EPS 1.39 1.19 2.48 1.11 1.11 1.20 1.83 -16.76%
DPS 1.20 1.18 1.46 1.12 0.00 1.12 0.94 17.69%
NAPS 0.5687 0.5641 0.5654 0.55 0.5484 0.5488 0.4642 14.50%
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 47.31 44.36 40.76 41.56 38.61 38.36 34.28 23.98%
P/EPS 68.86 74.40 32.88 70.59 65.27 59.09 31.95 66.92%
EY 1.45 1.34 3.04 1.42 1.53 1.69 3.13 -40.15%
DY 1.25 1.32 1.79 1.43 0.00 1.58 1.60 -15.18%
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 43.83 48.41 40.76 41.84 39.17 38.36 35.33 15.47%
P/EPS 63.79 81.18 32.88 71.06 66.20 59.09 32.93 55.45%
EY 1.57 1.23 3.04 1.41 1.51 1.69 3.04 -35.65%
DY 1.35 1.21 1.79 1.42 0.00 1.58 1.56 -9.19%
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