[AXREIT] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 92.82%
YoY- 25.04%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 81,956 70,681 70,480 65,170 55,684 40,869 34,691 15.39%
PBT 55,223 44,276 45,247 40,416 32,270 36,147 22,961 15.74%
Tax 0 0 0 0 52 0 0 -
NP 55,223 44,276 45,247 40,416 32,322 36,147 22,961 15.74%
-
NP to SH 55,223 44,276 45,247 40,416 32,322 36,147 22,961 15.74%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -0.16% 0.00% 0.00% -
Total Cost 26,733 26,405 25,233 24,754 23,362 4,722 11,730 14.70%
-
Net Worth 1,352,251 1,029,094 993,194 958,462 752,388 565,207 450,465 20.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 46,019 48,888 41,590 - 32,697 23,647 20,478 14.44%
Div Payout % 83.33% 110.42% 91.92% - 101.16% 65.42% 89.19% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,352,251 1,029,094 993,194 958,462 752,388 565,207 450,465 20.09%
NOSH 547,847 461,208 457,040 453,602 375,837 307,111 255,975 13.51%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 67.38% 62.64% 64.20% 62.02% 58.05% 88.45% 66.19% -
ROE 4.08% 4.30% 4.56% 4.22% 4.30% 6.40% 5.10% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.96 15.33 15.42 14.37 14.82 13.31 13.55 1.66%
EPS 10.08 9.60 9.90 8.91 8.60 11.77 8.97 1.96%
DPS 8.40 10.60 9.10 0.00 8.70 7.70 8.00 0.81%
NAPS 2.4683 2.2313 2.1731 2.113 2.0019 1.8404 1.7598 5.79%
Adjusted Per Share Value based on latest NOSH - 453,496
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.08 3.52 3.51 3.24 2.77 2.03 1.73 15.36%
EPS 2.75 2.20 2.25 2.01 1.61 1.80 1.14 15.80%
DPS 2.29 2.43 2.07 0.00 1.63 1.18 1.02 14.42%
NAPS 0.6726 0.5119 0.494 0.4767 0.3742 0.2811 0.2241 20.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.45 3.31 3.67 2.80 2.45 2.02 1.50 -
P/RPS 23.06 21.60 23.80 19.49 16.54 15.18 11.07 13.00%
P/EPS 34.23 34.48 37.07 31.43 28.49 17.16 16.72 12.67%
EY 2.92 2.90 2.70 3.18 3.51 5.83 5.98 -11.25%
DY 2.43 3.20 2.48 0.00 3.55 3.81 5.33 -12.26%
P/NAPS 1.40 1.48 1.69 1.33 1.22 1.10 0.85 8.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 03/08/15 04/08/14 25/07/13 23/07/12 25/07/11 19/07/10 20/07/09 -
Price 3.37 3.40 3.40 2.84 2.62 2.07 1.69 -
P/RPS 22.53 22.19 22.05 19.77 17.68 15.56 12.47 10.35%
P/EPS 33.43 35.42 34.34 31.87 30.47 17.59 18.84 10.02%
EY 2.99 2.82 2.91 3.14 3.28 5.69 5.31 -9.12%
DY 2.49 3.12 2.68 0.00 3.32 3.72 4.73 -10.13%
P/NAPS 1.37 1.52 1.56 1.34 1.31 1.12 0.96 6.10%

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