[AXREIT] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.85%
YoY- 7.92%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 167,363 163,821 138,835 141,981 132,966 114,732 89,851 10.91%
PBT 122,292 96,637 110,455 111,281 103,116 80,999 101,401 3.16%
Tax 0 -73 0 0 0 52 -52 -
NP 122,292 96,564 110,455 111,281 103,116 81,051 101,349 3.17%
-
NP to SH 122,292 96,564 110,455 111,281 103,116 81,051 101,349 3.17%
-
Tax Rate 0.00% 0.08% 0.00% 0.00% 0.00% -0.06% 0.05% -
Total Cost 45,071 67,257 28,380 30,700 29,850 33,681 -11,498 -
-
Net Worth 1,388,730 1,347,950 1,131,883 1,021,312 985,648 793,125 672,902 12.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 90,892 92,070 92,279 84,720 84,566 65,572 53,588 9.19%
Div Payout % 74.32% 95.35% 83.54% 76.13% 82.01% 80.90% 52.88% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,388,730 1,347,950 1,131,883 1,021,312 985,648 793,125 672,902 12.82%
NOSH 1,101,729 1,096,072 467,237 457,946 454,656 381,237 334,927 21.92%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 73.07% 58.94% 79.56% 78.38% 77.55% 70.64% 112.80% -
ROE 8.81% 7.16% 9.76% 10.90% 10.46% 10.22% 15.06% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.19 14.95 29.71 31.00 29.25 30.09 26.83 -9.03%
EPS 11.10 8.81 23.64 24.30 22.68 21.26 30.26 -15.37%
DPS 8.25 8.40 19.75 18.50 18.60 17.20 16.00 -10.44%
NAPS 1.2605 1.2298 2.4225 2.2302 2.1679 2.0804 2.0091 -7.46%
Adjusted Per Share Value based on latest NOSH - 458,874
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.58 9.37 7.94 8.12 7.61 6.57 5.14 10.92%
EPS 7.00 5.53 6.32 6.37 5.90 4.64 5.80 3.18%
DPS 5.20 5.27 5.28 4.85 4.84 3.75 3.07 9.17%
NAPS 0.7947 0.7714 0.6477 0.5844 0.564 0.4539 0.3851 12.82%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.61 1.64 3.62 2.93 3.13 2.62 2.37 -
P/RPS 10.60 10.97 12.18 9.45 10.70 8.71 8.83 3.08%
P/EPS 14.50 18.62 15.31 12.06 13.80 12.32 7.83 10.80%
EY 6.89 5.37 6.53 8.29 7.25 8.11 12.77 -9.76%
DY 5.12 5.12 5.46 6.31 5.94 6.56 6.75 -4.49%
P/NAPS 1.28 1.33 1.49 1.31 1.44 1.26 1.18 1.36%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 18/01/17 18/01/16 19/01/15 20/01/14 21/01/13 16/01/12 17/01/11 -
Price 1.65 1.58 3.52 2.85 3.13 2.70 2.38 -
P/RPS 10.86 10.57 11.85 9.19 10.70 8.97 8.87 3.42%
P/EPS 14.86 17.93 14.89 11.73 13.80 12.70 7.87 11.16%
EY 6.73 5.58 6.72 8.53 7.25 7.87 12.71 -10.04%
DY 5.00 5.32 5.61 6.49 5.94 6.37 6.72 -4.80%
P/NAPS 1.31 1.28 1.45 1.28 1.44 1.30 1.18 1.75%

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