[AXREIT] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 96.05%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 70,681 70,480 65,170 55,684 40,869 34,691 30,137 15.25%
PBT 44,276 45,247 40,416 32,270 36,147 22,961 18,620 15.52%
Tax 0 0 0 52 0 0 0 -
NP 44,276 45,247 40,416 32,322 36,147 22,961 18,620 15.52%
-
NP to SH 44,276 45,247 40,416 32,322 36,147 22,961 18,620 15.52%
-
Tax Rate 0.00% 0.00% 0.00% -0.16% 0.00% 0.00% 0.00% -
Total Cost 26,405 25,233 24,754 23,362 4,722 11,730 11,517 14.82%
-
Net Worth 1,029,094 993,194 958,462 752,388 565,207 450,465 410,086 16.56%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 48,888 41,590 - 32,697 23,647 20,478 18,347 17.73%
Div Payout % 110.42% 91.92% - 101.16% 65.42% 89.19% 98.54% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,029,094 993,194 958,462 752,388 565,207 450,465 410,086 16.56%
NOSH 461,208 457,040 453,602 375,837 307,111 255,975 247,936 10.89%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 62.64% 64.20% 62.02% 58.05% 88.45% 66.19% 61.78% -
ROE 4.30% 4.56% 4.22% 4.30% 6.40% 5.10% 4.54% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.33 15.42 14.37 14.82 13.31 13.55 12.16 3.93%
EPS 9.60 9.90 8.91 8.60 11.77 8.97 7.51 4.17%
DPS 10.60 9.10 0.00 8.70 7.70 8.00 7.40 6.16%
NAPS 2.2313 2.1731 2.113 2.0019 1.8404 1.7598 1.654 5.11%
Adjusted Per Share Value based on latest NOSH - 376,128
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.52 3.51 3.24 2.77 2.03 1.73 1.50 15.26%
EPS 2.20 2.25 2.01 1.61 1.80 1.14 0.93 15.42%
DPS 2.43 2.07 0.00 1.63 1.18 1.02 0.91 17.77%
NAPS 0.5119 0.494 0.4767 0.3742 0.2811 0.2241 0.204 16.56%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.31 3.67 2.80 2.45 2.02 1.50 1.68 -
P/RPS 21.60 23.80 19.49 16.54 15.18 11.07 13.82 7.72%
P/EPS 34.48 37.07 31.43 28.49 17.16 16.72 22.37 7.47%
EY 2.90 2.70 3.18 3.51 5.83 5.98 4.47 -6.95%
DY 3.20 2.48 0.00 3.55 3.81 5.33 4.40 -5.16%
P/NAPS 1.48 1.69 1.33 1.22 1.10 0.85 1.02 6.39%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 04/08/14 25/07/13 23/07/12 25/07/11 19/07/10 20/07/09 04/08/08 -
Price 3.40 3.40 2.84 2.62 2.07 1.69 1.68 -
P/RPS 22.19 22.05 19.77 17.68 15.56 12.47 13.82 8.20%
P/EPS 35.42 34.34 31.87 30.47 17.59 18.84 22.37 7.95%
EY 2.82 2.91 3.14 3.28 5.69 5.31 4.47 -7.38%
DY 3.12 2.68 0.00 3.32 3.72 4.73 4.40 -5.56%
P/NAPS 1.52 1.56 1.34 1.31 1.12 0.96 1.02 6.87%

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