[AXREIT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.48%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 165,084 138,402 141,049 130,622 113,236 84,344 69,816 15.41%
PBT 106,248 112,496 109,217 79,634 65,364 80,544 44,280 15.69%
Tax -97 0 0 0 69 0 0 -
NP 106,150 112,496 109,217 79,634 65,433 80,544 44,280 15.67%
-
NP to SH 106,150 112,496 109,217 79,634 65,433 80,544 44,280 15.67%
-
Tax Rate 0.09% 0.00% 0.00% 0.00% -0.11% 0.00% 0.00% -
Total Cost 58,933 25,906 31,832 50,988 47,802 3,800 25,536 14.94%
-
Net Worth 1,352,106 1,046,998 1,010,092 960,063 750,930 589,141 450,384 20.09%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 154,772 96,160 84,201 78,666 - 48,650 41,720 24.40%
Div Payout % 145.80% 85.48% 77.09% 98.78% - 60.40% 94.22% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,352,106 1,046,998 1,010,092 960,063 750,930 589,141 450,384 20.09%
NOSH 1,095,089 462,312 457,614 453,844 375,765 311,863 259,453 27.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 64.30% 81.28% 77.43% 60.97% 57.78% 95.49% 63.42% -
ROE 7.85% 10.74% 10.81% 8.29% 8.71% 13.67% 9.83% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.07 29.94 30.82 28.78 30.13 27.05 26.91 -9.20%
EPS 9.69 24.33 23.87 17.55 17.41 25.83 17.07 -9.00%
DPS 14.13 20.80 18.40 17.33 0.00 15.60 16.08 -2.13%
NAPS 1.2347 2.2647 2.2073 2.1154 1.9984 1.8891 1.7359 -5.51%
Adjusted Per Share Value based on latest NOSH - 454,352
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.45 7.92 8.07 7.47 6.48 4.83 4.00 15.39%
EPS 6.07 6.44 6.25 4.56 3.74 4.61 2.53 15.69%
DPS 8.86 5.50 4.82 4.50 0.00 2.78 2.39 24.39%
NAPS 0.7737 0.5991 0.578 0.5494 0.4297 0.3371 0.2577 20.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.69 3.62 3.41 3.00 2.35 2.16 1.78 -
P/RPS 11.21 12.09 11.06 10.42 7.80 7.99 6.61 9.19%
P/EPS 17.43 14.88 14.29 17.10 13.50 8.36 10.43 8.93%
EY 5.74 6.72 7.00 5.85 7.41 11.96 9.59 -8.19%
DY 8.36 5.75 5.40 5.78 0.00 7.22 9.03 -1.27%
P/NAPS 1.37 1.60 1.54 1.42 1.18 1.14 1.03 4.86%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/10/15 20/10/14 21/10/13 22/10/12 17/10/11 20/10/10 20/10/09 -
Price 1.69 3.65 3.40 3.02 2.45 2.18 1.85 -
P/RPS 11.21 12.19 11.03 10.49 8.13 8.06 6.88 8.47%
P/EPS 17.43 15.00 14.25 17.21 14.07 8.44 10.84 8.23%
EY 5.74 6.67 7.02 5.81 7.11 11.85 9.23 -7.60%
DY 8.36 5.70 5.41 5.74 0.00 7.16 8.69 -0.64%
P/NAPS 1.37 1.61 1.54 1.43 1.23 1.15 1.07 4.20%

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