[AXREIT] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -19.02%
YoY- -0.41%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 164,860 162,476 142,384 140,028 129,144 108,992 79,392 12.93%
PBT 100,480 93,268 89,564 83,500 83,844 65,948 57,072 9.87%
Tax 0 0 0 0 0 0 0 -
NP 100,480 93,268 89,564 83,500 83,844 65,948 57,072 9.87%
-
NP to SH 100,480 93,268 89,564 83,500 83,844 65,948 57,072 9.87%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 64,380 69,208 52,820 56,528 45,300 43,044 22,320 19.29%
-
Net Worth 1,358,022 1,341,603 1,030,309 985,738 959,033 751,867 555,899 16.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 90,343 89,764 97,874 82,221 78,036 63,093 45,412 12.13%
Div Payout % 89.91% 96.24% 109.28% 98.47% 93.07% 95.67% 79.57% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,358,022 1,341,603 1,030,309 985,738 959,033 751,867 555,899 16.03%
NOSH 1,101,754 547,347 461,670 456,783 453,701 375,558 306,838 23.72%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 60.95% 57.40% 62.90% 59.63% 64.92% 60.51% 71.89% -
ROE 7.40% 6.95% 8.69% 8.47% 8.74% 8.77% 10.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.96 29.68 30.84 30.66 28.46 29.02 25.87 -8.71%
EPS 9.12 17.04 19.40 18.28 18.48 17.56 18.60 -11.19%
DPS 8.20 16.40 21.20 18.00 17.20 16.80 14.80 -9.36%
NAPS 1.2326 2.4511 2.2317 2.158 2.1138 2.002 1.8117 -6.21%
Adjusted Per Share Value based on latest NOSH - 456,783
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.43 9.30 8.15 8.01 7.39 6.24 4.54 12.94%
EPS 5.75 5.34 5.13 4.78 4.80 3.77 3.27 9.85%
DPS 5.17 5.14 5.60 4.71 4.47 3.61 2.60 12.12%
NAPS 0.7771 0.7677 0.5896 0.5641 0.5488 0.4303 0.3181 16.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.61 3.53 3.38 3.40 2.73 2.33 2.00 -
P/RPS 10.76 11.89 10.96 11.09 9.59 8.03 7.73 5.66%
P/EPS 17.65 20.72 17.42 18.60 14.77 13.27 10.75 8.60%
EY 5.66 4.83 5.74 5.38 6.77 7.54 9.30 -7.93%
DY 5.09 4.65 6.27 5.29 6.30 7.21 7.40 -6.04%
P/NAPS 1.31 1.44 1.51 1.58 1.29 1.16 1.10 2.95%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 20/04/15 21/04/14 22/04/13 16/04/12 28/04/11 20/04/10 -
Price 1.60 3.60 3.34 3.71 2.73 2.36 2.00 -
P/RPS 10.69 12.13 10.83 12.10 9.59 8.13 7.73 5.54%
P/EPS 17.54 21.13 17.22 20.30 14.77 13.44 10.75 8.49%
EY 5.70 4.73 5.81 4.93 6.77 7.44 9.30 -7.82%
DY 5.12 4.56 6.35 4.85 6.30 7.12 7.40 -5.94%
P/NAPS 1.30 1.47 1.50 1.72 1.29 1.18 1.10 2.82%

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