[AXREIT] QoQ TTM 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- 5.52%
YoY- -17.42%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 132,966 127,772 124,218 119,770 114,732 111,520 104,666 17.21%
PBT 103,116 91,702 89,145 85,473 80,999 90,016 97,524 3.76%
Tax 0 0 0 52 52 0 0 -
NP 103,116 91,702 89,145 85,525 81,051 90,016 97,524 3.76%
-
NP to SH 103,116 91,702 89,145 85,525 81,051 90,016 97,524 3.76%
-
Tax Rate 0.00% 0.00% 0.00% -0.06% -0.06% 0.00% 0.00% -
Total Cost 29,850 36,070 35,073 34,245 33,681 21,504 7,142 158.34%
-
Net Worth 988,079 961,138 958,238 959,033 811,254 750,654 752,971 19.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 64,569 55,424 35,887 52,812 49,077 48,865 61,634 3.13%
Div Payout % 62.62% 60.44% 40.26% 61.75% 60.55% 54.28% 63.20% -
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 988,079 961,138 958,238 959,033 811,254 750,654 752,971 19.76%
NOSH 455,777 454,352 453,496 453,701 389,951 375,627 376,128 13.59%
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% 71.77% 71.76% 71.41% 70.64% 80.72% 93.18% -
ROE 10.44% 9.54% 9.30% 8.92% 9.99% 11.99% 12.95% -
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 29.17 28.12 27.39 26.40 29.42 29.69 27.83 3.17%
EPS 22.62 20.18 19.66 18.85 20.78 23.96 25.93 -8.66%
DPS 14.20 12.20 7.91 11.64 12.59 13.00 16.39 -9.07%
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 6.61 6.36 6.18 5.96 5.71 5.55 5.21 17.11%
EPS 5.13 4.56 4.43 4.25 4.03 4.48 4.85 3.79%
DPS 3.21 2.76 1.78 2.63 2.44 2.43 3.07 3.00%
NAPS 0.4915 0.4781 0.4766 0.477 0.4035 0.3734 0.3745 19.77%
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 10.73 10.67 10.22 10.34 8.90 7.92 8.80 14.06%
P/EPS 13.83 14.86 14.24 14.48 12.61 9.81 9.45 28.75%
EY 7.23 6.73 7.02 6.90 7.93 10.20 10.58 -22.32%
DY 4.54 4.07 2.83 4.26 4.80 5.53 6.69 -22.68%
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 10.73 10.74 10.37 10.34 9.18 8.25 9.42 9.02%
P/EPS 13.83 14.96 14.45 14.48 12.99 10.22 10.10 23.19%
EY 7.23 6.68 6.92 6.90 7.70 9.78 9.90 -18.82%
DY 4.54 4.04 2.79 4.26 4.66 5.31 6.25 -19.11%
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