[AXREIT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -19.9%
YoY- -32.32%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 33,121 35,085 35,596 36,194 35,307 35,475 35,007 -3.62%
PBT 40,096 21,885 22,391 29,368 36,666 24,375 20,875 54.45%
Tax 0 0 0 0 0 0 0 -
NP 40,096 21,885 22,391 29,368 36,666 24,375 20,875 54.45%
-
NP to SH 40,096 21,885 22,391 29,368 36,666 24,375 20,875 54.45%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -6,975 13,200 13,205 6,826 -1,359 11,100 14,132 -
-
Net Worth 1,049,773 1,028,042 1,030,309 1,023,383 1,011,660 993,795 985,738 4.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 23,176 24,419 24,468 21,567 21,541 21,036 20,555 8.32%
Div Payout % 57.80% 111.58% 109.28% 73.44% 58.75% 86.30% 98.47% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,049,773 1,028,042 1,030,309 1,023,383 1,011,660 993,795 985,738 4.28%
NOSH 463,537 460,736 461,670 458,874 458,325 457,317 456,783 0.98%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 121.06% 62.38% 62.90% 81.14% 103.85% 68.71% 59.63% -
ROE 3.82% 2.13% 2.17% 2.87% 3.62% 2.45% 2.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.15 7.61 7.71 7.89 7.70 7.76 7.66 -4.48%
EPS 8.65 4.75 4.85 6.40 8.00 5.33 4.57 52.95%
DPS 5.00 5.30 5.30 4.70 4.70 4.60 4.50 7.26%
NAPS 2.2647 2.2313 2.2317 2.2302 2.2073 2.1731 2.158 3.26%
Adjusted Per Share Value based on latest NOSH - 458,874
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.65 1.75 1.77 1.80 1.76 1.76 1.74 -3.47%
EPS 1.99 1.09 1.11 1.46 1.82 1.21 1.04 54.06%
DPS 1.15 1.21 1.22 1.07 1.07 1.05 1.02 8.31%
NAPS 0.5221 0.5113 0.5125 0.509 0.5032 0.4943 0.4903 4.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.62 3.31 3.38 2.93 3.41 3.67 3.40 -
P/RPS 50.66 43.47 43.84 37.15 44.27 47.31 44.36 9.24%
P/EPS 41.85 69.68 69.69 45.78 42.63 68.86 74.40 -31.83%
EY 2.39 1.44 1.43 2.18 2.35 1.45 1.34 47.01%
DY 1.38 1.60 1.57 1.60 1.38 1.25 1.32 3.00%
P/NAPS 1.60 1.48 1.51 1.31 1.54 1.69 1.58 0.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/10/14 04/08/14 21/04/14 20/01/14 21/10/13 25/07/13 22/04/13 -
Price 3.65 3.40 3.34 2.85 3.40 3.40 3.71 -
P/RPS 51.08 44.65 43.32 36.13 44.14 43.83 48.41 3.64%
P/EPS 42.20 71.58 68.87 44.53 42.50 63.79 81.18 -35.32%
EY 2.37 1.40 1.45 2.25 2.35 1.57 1.23 54.78%
DY 1.37 1.56 1.59 1.65 1.38 1.35 1.21 8.62%
P/NAPS 1.61 1.52 1.50 1.28 1.54 1.56 1.72 -4.30%

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