[AXREIT] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
04-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 97.74%
YoY- -2.15%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 84,332 82,991 81,956 70,681 70,480 65,170 55,684 7.15%
PBT 45,913 61,570 55,223 44,276 45,247 40,416 32,270 6.04%
Tax 0 0 0 0 0 0 52 -
NP 45,913 61,570 55,223 44,276 45,247 40,416 32,322 6.01%
-
NP to SH 45,913 61,570 55,223 44,276 45,247 40,416 32,322 6.01%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.16% -
Total Cost 38,419 21,421 26,733 26,405 25,233 24,754 23,362 8.63%
-
Net Worth 1,393,431 1,370,482 1,352,251 1,029,094 993,194 958,462 752,388 10.80%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 47,793 45,078 46,019 48,888 41,590 - 32,697 6.52%
Div Payout % 104.10% 73.21% 83.33% 110.42% 91.92% - 101.16% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,393,431 1,370,482 1,352,251 1,029,094 993,194 958,462 752,388 10.80%
NOSH 1,106,337 1,099,464 547,847 461,208 457,040 453,602 375,837 19.69%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 54.44% 74.19% 67.38% 62.64% 64.20% 62.02% 58.05% -
ROE 3.29% 4.49% 4.08% 4.30% 4.56% 4.22% 4.30% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.62 7.55 14.96 15.33 15.42 14.37 14.82 -10.48%
EPS 4.15 5.60 10.08 9.60 9.90 8.91 8.60 -11.42%
DPS 4.32 4.10 8.40 10.60 9.10 0.00 8.70 -11.00%
NAPS 1.2595 1.2465 2.4683 2.2313 2.1731 2.113 2.0019 -7.42%
Adjusted Per Share Value based on latest NOSH - 460,736
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.19 4.13 4.08 3.52 3.51 3.24 2.77 7.13%
EPS 2.28 3.06 2.75 2.20 2.25 2.01 1.61 5.96%
DPS 2.38 2.24 2.29 2.43 2.07 0.00 1.63 6.50%
NAPS 0.6931 0.6817 0.6726 0.5119 0.494 0.4767 0.3742 10.80%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.64 1.70 3.45 3.31 3.67 2.80 2.45 -
P/RPS 21.51 22.52 23.06 21.60 23.80 19.49 16.54 4.47%
P/EPS 39.52 30.36 34.23 34.48 37.07 31.43 28.49 5.60%
EY 2.53 3.29 2.92 2.90 2.70 3.18 3.51 -5.30%
DY 2.63 2.41 2.43 3.20 2.48 0.00 3.55 -4.87%
P/NAPS 1.30 1.36 1.40 1.48 1.69 1.33 1.22 1.06%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/07/17 04/08/16 03/08/15 04/08/14 25/07/13 23/07/12 25/07/11 -
Price 1.64 1.79 3.37 3.40 3.40 2.84 2.62 -
P/RPS 21.51 23.71 22.53 22.19 22.05 19.77 17.68 3.31%
P/EPS 39.52 31.96 33.43 35.42 34.34 31.87 30.47 4.42%
EY 2.53 3.13 2.99 2.82 2.91 3.14 3.28 -4.23%
DY 2.63 2.29 2.49 3.12 2.68 0.00 3.32 -3.80%
P/NAPS 1.30 1.44 1.37 1.52 1.56 1.34 1.31 -0.12%

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