[AXREIT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 47.78%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 123,813 103,802 105,787 97,967 84,927 63,258 52,362 15.41%
PBT 79,686 84,372 81,913 59,726 49,023 60,408 33,210 15.69%
Tax -73 0 0 0 52 0 0 -
NP 79,613 84,372 81,913 59,726 49,075 60,408 33,210 15.67%
-
NP to SH 79,613 84,372 81,913 59,726 49,075 60,408 33,210 15.67%
-
Tax Rate 0.09% 0.00% 0.00% 0.00% -0.11% 0.00% 0.00% -
Total Cost 44,200 19,430 23,874 38,241 35,852 2,850 19,152 14.94%
-
Net Worth 1,352,106 1,046,998 1,010,092 960,063 750,930 589,141 450,384 20.09%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 116,079 72,120 63,150 58,999 - 36,488 31,290 24.40%
Div Payout % 145.80% 85.48% 77.09% 98.78% - 60.40% 94.22% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,352,106 1,046,998 1,010,092 960,063 750,930 589,141 450,384 20.09%
NOSH 1,095,089 462,312 457,614 453,844 375,765 311,863 259,453 27.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 64.30% 81.28% 77.43% 60.97% 57.78% 95.49% 63.42% -
ROE 5.89% 8.06% 8.11% 6.22% 6.54% 10.25% 7.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.31 22.45 23.12 21.59 22.60 20.28 20.18 -9.19%
EPS 7.27 18.25 17.90 13.16 13.06 19.37 12.80 -8.99%
DPS 10.60 15.60 13.80 13.00 0.00 11.70 12.06 -2.12%
NAPS 1.2347 2.2647 2.2073 2.1154 1.9984 1.8891 1.7359 -5.51%
Adjusted Per Share Value based on latest NOSH - 454,352
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.09 5.94 6.05 5.61 4.86 3.62 3.00 15.40%
EPS 4.56 4.83 4.69 3.42 2.81 3.46 1.90 15.70%
DPS 6.64 4.13 3.61 3.38 0.00 2.09 1.79 24.40%
NAPS 0.7737 0.5991 0.578 0.5494 0.4297 0.3371 0.2577 20.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.69 3.62 3.41 3.00 2.35 2.16 1.78 -
P/RPS 14.95 16.12 14.75 13.90 10.40 10.65 8.82 9.18%
P/EPS 23.25 19.84 19.05 22.80 17.99 11.15 13.91 8.93%
EY 4.30 5.04 5.25 4.39 5.56 8.97 7.19 -8.20%
DY 6.27 4.31 4.05 4.33 0.00 5.42 6.78 -1.29%
P/NAPS 1.37 1.60 1.54 1.42 1.18 1.14 1.03 4.86%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/10/15 20/10/14 21/10/13 22/10/12 17/10/11 20/10/10 20/10/09 -
Price 1.69 3.65 3.40 3.02 2.45 2.18 1.85 -
P/RPS 14.95 16.26 14.71 13.99 10.84 10.75 9.17 8.48%
P/EPS 23.25 20.00 18.99 22.95 18.76 11.25 14.45 8.24%
EY 4.30 5.00 5.26 4.36 5.33 8.89 6.92 -7.62%
DY 6.27 4.27 4.06 4.30 0.00 5.37 6.52 -0.64%
P/NAPS 1.37 1.61 1.54 1.43 1.23 1.15 1.07 4.20%

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