[AXREIT] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 27.04%
YoY- 3.0%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 168,437 166,630 165,084 138,402 141,049 130,622 113,236 6.83%
PBT 104,628 130,701 106,248 112,496 109,217 79,634 65,364 8.14%
Tax 0 0 -97 0 0 0 69 -
NP 104,628 130,701 106,150 112,496 109,217 79,634 65,433 8.12%
-
NP to SH 104,628 130,701 106,150 112,496 109,217 79,634 65,433 8.12%
-
Tax Rate 0.00% 0.00% 0.09% 0.00% 0.00% 0.00% -0.11% -
Total Cost 63,809 35,929 58,933 25,906 31,832 50,988 47,802 4.92%
-
Net Worth 1,400,475 1,386,682 1,352,106 1,046,998 1,010,092 960,063 750,930 10.93%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 93,129 90,316 154,772 96,160 84,201 78,666 - -
Div Payout % 89.01% 69.10% 145.80% 85.48% 77.09% 98.78% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,400,475 1,386,682 1,352,106 1,046,998 1,010,092 960,063 750,930 10.93%
NOSH 1,105,173 1,101,415 1,095,089 462,312 457,614 453,844 375,765 19.67%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 62.12% 78.44% 64.30% 81.28% 77.43% 60.97% 57.78% -
ROE 7.47% 9.43% 7.85% 10.74% 10.81% 8.29% 8.71% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.24 15.13 15.07 29.94 30.82 28.78 30.13 -10.72%
EPS 9.47 11.87 9.69 24.33 23.87 17.55 17.41 -9.64%
DPS 8.43 8.20 14.13 20.80 18.40 17.33 0.00 -
NAPS 1.2672 1.259 1.2347 2.2647 2.2073 2.1154 1.9984 -7.30%
Adjusted Per Share Value based on latest NOSH - 463,537
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.64 9.54 9.45 7.92 8.07 7.47 6.48 6.83%
EPS 5.99 7.48 6.07 6.44 6.25 4.56 3.74 8.15%
DPS 5.33 5.17 8.86 5.50 4.82 4.50 0.00 -
NAPS 0.8014 0.7935 0.7737 0.5991 0.578 0.5494 0.4297 10.93%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.60 1.75 1.69 3.62 3.41 3.00 2.35 -
P/RPS 10.50 11.57 11.21 12.09 11.06 10.42 7.80 5.07%
P/EPS 16.90 14.75 17.43 14.88 14.29 17.10 13.50 3.81%
EY 5.92 6.78 5.74 6.72 7.00 5.85 7.41 -3.66%
DY 5.27 4.69 8.36 5.75 5.40 5.78 0.00 -
P/NAPS 1.26 1.39 1.37 1.60 1.54 1.42 1.18 1.09%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/10/17 24/10/16 19/10/15 20/10/14 21/10/13 22/10/12 17/10/11 -
Price 1.59 1.75 1.69 3.65 3.40 3.02 2.45 -
P/RPS 10.43 11.57 11.21 12.19 11.03 10.49 8.13 4.23%
P/EPS 16.79 14.75 17.43 15.00 14.25 17.21 14.07 2.98%
EY 5.95 6.78 5.74 6.67 7.02 5.81 7.11 -2.92%
DY 5.30 4.69 8.36 5.70 5.41 5.74 0.00 -
P/NAPS 1.25 1.39 1.37 1.61 1.54 1.43 1.23 0.26%

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