[AXREIT] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 65.16%
YoY- -20.03%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 138,835 141,981 132,966 114,732 89,851 71,870 63,442 13.93%
PBT 110,455 111,281 103,116 80,999 101,401 61,976 63,449 9.67%
Tax 0 0 0 52 -52 0 0 -
NP 110,455 111,281 103,116 81,051 101,349 61,976 63,449 9.67%
-
NP to SH 110,455 111,281 103,116 81,051 101,349 61,976 63,449 9.67%
-
Tax Rate 0.00% 0.00% 0.00% -0.06% 0.05% 0.00% 0.00% -
Total Cost 28,380 30,700 29,850 33,681 -11,498 9,894 -7 -
-
Net Worth 1,131,883 1,021,312 985,648 793,125 672,902 501,007 443,610 16.88%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 92,279 84,720 84,566 65,572 53,588 44,168 38,708 15.57%
Div Payout % 83.54% 76.13% 82.01% 80.90% 52.88% 71.27% 61.01% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,131,883 1,021,312 985,648 793,125 672,902 501,007 443,610 16.88%
NOSH 467,237 457,946 454,656 381,237 334,927 279,548 253,491 10.72%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 79.56% 78.38% 77.55% 70.64% 112.80% 86.23% 100.01% -
ROE 9.76% 10.90% 10.46% 10.22% 15.06% 12.37% 14.30% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 29.71 31.00 29.25 30.09 26.83 25.71 25.03 2.89%
EPS 23.64 24.30 22.68 21.26 30.26 22.17 25.03 -0.94%
DPS 19.75 18.50 18.60 17.20 16.00 15.80 15.27 4.37%
NAPS 2.4225 2.2302 2.1679 2.0804 2.0091 1.7922 1.75 5.56%
Adjusted Per Share Value based on latest NOSH - 389,951
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.91 7.06 6.61 5.71 4.47 3.57 3.16 13.92%
EPS 5.49 5.54 5.13 4.03 5.04 3.08 3.16 9.63%
DPS 4.59 4.21 4.21 3.26 2.67 2.20 1.93 15.52%
NAPS 0.563 0.508 0.4903 0.3945 0.3347 0.2492 0.2206 16.89%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.62 2.93 3.13 2.62 2.37 1.93 1.12 -
P/RPS 12.18 9.45 10.70 8.71 8.83 7.51 4.48 18.13%
P/EPS 15.31 12.06 13.80 12.32 7.83 8.71 4.47 22.76%
EY 6.53 8.29 7.25 8.11 12.77 11.49 22.35 -18.53%
DY 5.46 6.31 5.94 6.56 6.75 8.19 13.63 -14.13%
P/NAPS 1.49 1.31 1.44 1.26 1.18 1.08 0.64 15.11%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 19/01/15 20/01/14 21/01/13 16/01/12 17/01/11 20/01/10 22/01/09 -
Price 3.52 2.85 3.13 2.70 2.38 1.93 1.26 -
P/RPS 11.85 9.19 10.70 8.97 8.87 7.51 5.03 15.34%
P/EPS 14.89 11.73 13.80 12.70 7.87 8.71 5.03 19.81%
EY 6.72 8.53 7.25 7.87 12.71 11.49 19.87 -16.52%
DY 5.61 6.49 5.94 6.37 6.72 8.19 12.12 -12.04%
P/NAPS 1.45 1.28 1.44 1.30 1.18 1.08 0.72 12.36%

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