[AXREIT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.77%
YoY- 25.29%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 41,776 41,337 35,085 35,475 32,884 28,436 21,021 12.11%
PBT 36,450 31,906 21,885 24,375 19,455 15,783 21,879 8.87%
Tax 0 0 0 0 0 52 0 -
NP 36,450 31,906 21,885 24,375 19,455 15,835 21,879 8.87%
-
NP to SH 36,450 31,906 21,885 24,375 19,455 15,835 21,879 8.87%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -0.33% 0.00% -
Total Cost 5,326 9,431 13,200 11,100 13,429 12,601 -858 -
-
Net Worth 1,368,521 1,353,154 1,028,042 993,795 958,238 752,971 565,535 15.85%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 22,506 23,573 24,419 21,036 - 16,925 12,291 10.59%
Div Payout % 61.75% 73.88% 111.58% 86.30% - 106.89% 56.18% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,368,521 1,353,154 1,028,042 993,795 958,238 752,971 565,535 15.85%
NOSH 1,097,891 548,213 460,736 457,317 453,496 376,128 307,289 23.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 87.25% 77.19% 62.38% 68.71% 59.16% 55.69% 104.08% -
ROE 2.66% 2.36% 2.13% 2.45% 2.03% 2.10% 3.87% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.81 7.54 7.61 7.76 7.25 7.56 6.84 -9.28%
EPS 3.32 5.82 4.75 5.33 4.29 4.21 7.12 -11.93%
DPS 2.05 4.30 5.30 4.60 0.00 4.50 4.00 -10.53%
NAPS 1.2465 2.4683 2.2313 2.1731 2.113 2.0019 1.8404 -6.28%
Adjusted Per Share Value based on latest NOSH - 457,317
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.08 2.06 1.75 1.76 1.64 1.41 1.05 12.05%
EPS 1.81 1.59 1.09 1.21 0.97 0.79 1.09 8.81%
DPS 1.12 1.17 1.21 1.05 0.00 0.84 0.61 10.64%
NAPS 0.6807 0.673 0.5113 0.4943 0.4766 0.3745 0.2813 15.85%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.70 3.45 3.31 3.67 2.80 2.45 2.02 -
P/RPS 44.68 45.75 43.47 47.31 38.61 32.41 29.53 7.13%
P/EPS 51.20 59.28 69.68 68.86 65.27 58.19 28.37 10.33%
EY 1.95 1.69 1.44 1.45 1.53 1.72 3.52 -9.36%
DY 1.21 1.25 1.60 1.25 0.00 1.84 1.98 -7.87%
P/NAPS 1.36 1.40 1.48 1.69 1.33 1.22 1.10 3.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 04/08/16 03/08/15 04/08/14 25/07/13 23/07/12 25/07/11 19/07/10 -
Price 1.79 3.37 3.40 3.40 2.84 2.62 2.07 -
P/RPS 47.04 44.69 44.65 43.83 39.17 34.66 30.26 7.62%
P/EPS 53.92 57.90 71.58 63.79 66.20 62.23 29.07 10.83%
EY 1.85 1.73 1.40 1.57 1.51 1.61 3.44 -9.81%
DY 1.15 1.28 1.56 1.35 0.00 1.72 1.93 -8.26%
P/NAPS 1.44 1.37 1.52 1.56 1.34 1.31 1.12 4.27%

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