[AXREIT] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -1.98%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 141,362 140,960 130,340 111,368 81,738 69,382 60,274 15.25%
PBT 88,552 90,494 80,832 64,540 72,294 45,922 37,240 15.52%
Tax 0 0 0 104 0 0 0 -
NP 88,552 90,494 80,832 64,644 72,294 45,922 37,240 15.52%
-
NP to SH 88,552 90,494 80,832 64,644 72,294 45,922 37,240 15.52%
-
Tax Rate 0.00% 0.00% 0.00% -0.16% 0.00% 0.00% 0.00% -
Total Cost 52,810 50,466 49,508 46,724 9,444 23,460 23,034 14.82%
-
Net Worth 1,029,094 993,194 958,462 752,388 565,207 450,465 410,086 16.56%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 97,776 83,181 - 65,395 47,295 40,956 36,694 17.73%
Div Payout % 110.42% 91.92% - 101.16% 65.42% 89.19% 98.54% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,029,094 993,194 958,462 752,388 565,207 450,465 410,086 16.56%
NOSH 461,208 457,040 453,602 375,837 307,111 255,975 247,936 10.89%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 62.64% 64.20% 62.02% 58.05% 88.45% 66.19% 61.78% -
ROE 8.60% 9.11% 8.43% 8.59% 12.79% 10.19% 9.08% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.65 30.84 28.73 29.63 26.62 27.10 24.31 3.93%
EPS 19.20 19.80 17.82 17.20 23.54 17.94 15.02 4.17%
DPS 21.20 18.20 0.00 17.40 15.40 16.00 14.80 6.16%
NAPS 2.2313 2.1731 2.113 2.0019 1.8404 1.7598 1.654 5.11%
Adjusted Per Share Value based on latest NOSH - 376,128
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.03 7.01 6.48 5.54 4.07 3.45 3.00 15.24%
EPS 4.40 4.50 4.02 3.22 3.60 2.28 1.85 15.52%
DPS 4.86 4.14 0.00 3.25 2.35 2.04 1.83 17.66%
NAPS 0.5119 0.494 0.4767 0.3742 0.2811 0.2241 0.204 16.56%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.31 3.67 2.80 2.45 2.02 1.50 1.68 -
P/RPS 10.80 11.90 9.74 8.27 7.59 5.53 6.91 7.72%
P/EPS 17.24 18.54 15.71 14.24 8.58 8.36 11.19 7.46%
EY 5.80 5.40 6.36 7.02 11.65 11.96 8.94 -6.95%
DY 6.40 4.96 0.00 7.10 7.62 10.67 8.81 -5.18%
P/NAPS 1.48 1.69 1.33 1.22 1.10 0.85 1.02 6.39%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 04/08/14 25/07/13 23/07/12 25/07/11 19/07/10 20/07/09 04/08/08 -
Price 3.40 3.40 2.84 2.62 2.07 1.69 1.68 -
P/RPS 11.09 11.02 9.88 8.84 7.78 6.24 6.91 8.19%
P/EPS 17.71 17.17 15.94 15.23 8.79 9.42 11.19 7.94%
EY 5.65 5.82 6.27 6.56 11.37 10.62 8.94 -7.35%
DY 6.24 5.35 0.00 6.64 7.44 9.47 8.81 -5.58%
P/NAPS 1.52 1.56 1.34 1.31 1.12 0.96 1.02 6.87%

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