[AXREIT] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -3.59%
YoY- 25.04%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 163,912 141,362 140,960 130,340 111,368 81,738 69,382 15.39%
PBT 110,446 88,552 90,494 80,832 64,540 72,294 45,922 15.74%
Tax 0 0 0 0 104 0 0 -
NP 110,446 88,552 90,494 80,832 64,644 72,294 45,922 15.74%
-
NP to SH 110,446 88,552 90,494 80,832 64,644 72,294 45,922 15.74%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -0.16% 0.00% 0.00% -
Total Cost 53,466 52,810 50,466 49,508 46,724 9,444 23,460 14.70%
-
Net Worth 1,352,251 1,029,094 993,194 958,462 752,388 565,207 450,465 20.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 92,038 97,776 83,181 - 65,395 47,295 40,956 14.44%
Div Payout % 83.33% 110.42% 91.92% - 101.16% 65.42% 89.19% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,352,251 1,029,094 993,194 958,462 752,388 565,207 450,465 20.09%
NOSH 547,847 461,208 457,040 453,602 375,837 307,111 255,975 13.51%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 67.38% 62.64% 64.20% 62.02% 58.05% 88.45% 66.19% -
ROE 8.17% 8.60% 9.11% 8.43% 8.59% 12.79% 10.19% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 29.92 30.65 30.84 28.73 29.63 26.62 27.10 1.66%
EPS 20.16 19.20 19.80 17.82 17.20 23.54 17.94 1.96%
DPS 16.80 21.20 18.20 0.00 17.40 15.40 16.00 0.81%
NAPS 2.4683 2.2313 2.1731 2.113 2.0019 1.8404 1.7598 5.79%
Adjusted Per Share Value based on latest NOSH - 453,496
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.38 8.09 8.07 7.46 6.37 4.68 3.97 15.40%
EPS 6.32 5.07 5.18 4.63 3.70 4.14 2.63 15.72%
DPS 5.27 5.60 4.76 0.00 3.74 2.71 2.34 14.48%
NAPS 0.7738 0.5889 0.5684 0.5485 0.4306 0.3234 0.2578 20.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.45 3.31 3.67 2.80 2.45 2.02 1.50 -
P/RPS 11.53 10.80 11.90 9.74 8.27 7.59 5.53 13.02%
P/EPS 17.11 17.24 18.54 15.71 14.24 8.58 8.36 12.67%
EY 5.84 5.80 5.40 6.36 7.02 11.65 11.96 -11.25%
DY 4.87 6.40 4.96 0.00 7.10 7.62 10.67 -12.24%
P/NAPS 1.40 1.48 1.69 1.33 1.22 1.10 0.85 8.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 03/08/15 04/08/14 25/07/13 23/07/12 25/07/11 19/07/10 20/07/09 -
Price 3.37 3.40 3.40 2.84 2.62 2.07 1.69 -
P/RPS 11.26 11.09 11.02 9.88 8.84 7.78 6.24 10.33%
P/EPS 16.72 17.71 17.17 15.94 15.23 8.79 9.42 10.03%
EY 5.98 5.65 5.82 6.27 6.56 11.37 10.62 -9.12%
DY 4.99 6.24 5.35 0.00 6.64 7.44 9.47 -10.12%
P/NAPS 1.37 1.52 1.56 1.34 1.31 1.12 0.96 6.10%

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