[AXREIT] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.38%
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 165,982 163,912 141,362 140,960 130,340 111,368 81,738 12.51%
PBT 123,140 110,446 88,552 90,494 80,832 64,540 72,294 9.27%
Tax 0 0 0 0 0 104 0 -
NP 123,140 110,446 88,552 90,494 80,832 64,644 72,294 9.27%
-
NP to SH 123,140 110,446 88,552 90,494 80,832 64,644 72,294 9.27%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -0.16% 0.00% -
Total Cost 42,842 53,466 52,810 50,466 49,508 46,724 9,444 28.63%
-
Net Worth 1,370,482 1,352,251 1,029,094 993,194 958,462 752,388 565,207 15.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 90,156 92,038 97,776 83,181 - 65,395 47,295 11.34%
Div Payout % 73.21% 83.33% 110.42% 91.92% - 101.16% 65.42% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,370,482 1,352,251 1,029,094 993,194 958,462 752,388 565,207 15.89%
NOSH 1,099,464 547,847 461,208 457,040 453,602 375,837 307,111 23.66%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 74.19% 67.38% 62.64% 64.20% 62.02% 58.05% 88.45% -
ROE 8.99% 8.17% 8.60% 9.11% 8.43% 8.59% 12.79% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.10 29.92 30.65 30.84 28.73 29.63 26.62 -9.00%
EPS 11.20 20.16 19.20 19.80 17.82 17.20 23.54 -11.63%
DPS 8.20 16.80 21.20 18.20 0.00 17.40 15.40 -9.96%
NAPS 1.2465 2.4683 2.2313 2.1731 2.113 2.0019 1.8404 -6.28%
Adjusted Per Share Value based on latest NOSH - 457,317
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.50 9.38 8.09 8.07 7.46 6.37 4.68 12.51%
EPS 7.05 6.32 5.07 5.18 4.63 3.70 4.14 9.26%
DPS 5.16 5.27 5.60 4.76 0.00 3.74 2.71 11.31%
NAPS 0.7843 0.7738 0.5889 0.5684 0.5485 0.4306 0.3234 15.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.70 3.45 3.31 3.67 2.80 2.45 2.02 -
P/RPS 11.26 11.53 10.80 11.90 9.74 8.27 7.59 6.78%
P/EPS 15.18 17.11 17.24 18.54 15.71 14.24 8.58 9.96%
EY 6.59 5.84 5.80 5.40 6.36 7.02 11.65 -9.05%
DY 4.82 4.87 6.40 4.96 0.00 7.10 7.62 -7.34%
P/NAPS 1.36 1.40 1.48 1.69 1.33 1.22 1.10 3.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 04/08/16 03/08/15 04/08/14 25/07/13 23/07/12 25/07/11 19/07/10 -
Price 1.79 3.37 3.40 3.40 2.84 2.62 2.07 -
P/RPS 11.86 11.26 11.09 11.02 9.88 8.84 7.78 7.27%
P/EPS 15.98 16.72 17.71 17.17 15.94 15.23 8.79 10.46%
EY 6.26 5.98 5.65 5.82 6.27 6.56 11.37 -9.45%
DY 4.58 4.99 6.24 5.35 0.00 6.64 7.44 -7.76%
P/NAPS 1.44 1.37 1.52 1.56 1.34 1.31 1.12 4.27%

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