[AXREIT] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
17-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 5.8%
YoY- -30.95%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 33,121 35,307 32,797 29,243 22,389 17,671 16,367 12.46%
PBT 40,096 36,666 19,310 16,753 24,261 10,249 9,856 26.33%
Tax 0 0 0 0 0 0 0 -
NP 40,096 36,666 19,310 16,753 24,261 10,249 9,856 26.33%
-
NP to SH 40,096 36,666 19,310 16,753 24,261 10,249 9,856 26.33%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -6,975 -1,359 13,487 12,490 -1,872 7,422 6,511 -
-
Net Worth 1,049,773 1,011,660 961,138 750,654 603,045 464,523 423,424 16.32%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 23,176 21,541 19,537 - 12,768 10,864 9,753 15.51%
Div Payout % 57.80% 58.75% 101.18% - 52.63% 106.01% 98.96% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,049,773 1,011,660 961,138 750,654 603,045 464,523 423,424 16.32%
NOSH 463,537 458,325 454,352 375,627 319,223 267,597 256,000 10.39%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 121.06% 103.85% 58.88% 57.29% 108.36% 58.00% 60.22% -
ROE 3.82% 3.62% 2.01% 2.23% 4.02% 2.21% 2.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.15 7.70 7.22 7.79 7.01 6.60 6.39 1.88%
EPS 8.65 8.00 4.25 4.46 7.60 3.83 3.85 14.43%
DPS 5.00 4.70 4.30 0.00 4.00 4.06 3.81 4.63%
NAPS 2.2647 2.2073 2.1154 1.9984 1.8891 1.7359 1.654 5.37%
Adjusted Per Share Value based on latest NOSH - 375,627
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.65 1.76 1.63 1.45 1.11 0.88 0.81 12.58%
EPS 1.99 1.82 0.96 0.83 1.21 0.51 0.49 26.29%
DPS 1.15 1.07 0.97 0.00 0.64 0.54 0.49 15.27%
NAPS 0.5221 0.5032 0.4781 0.3734 0.2999 0.231 0.2106 16.32%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.62 3.41 3.00 2.35 2.16 1.78 1.62 -
P/RPS 50.66 44.27 41.56 30.19 30.80 26.96 25.34 12.23%
P/EPS 41.85 42.63 70.59 52.69 28.42 46.48 42.08 -0.09%
EY 2.39 2.35 1.42 1.90 3.52 2.15 2.38 0.06%
DY 1.38 1.38 1.43 0.00 1.85 2.28 2.35 -8.48%
P/NAPS 1.60 1.54 1.42 1.18 1.14 1.03 0.98 8.50%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/10/14 21/10/13 22/10/12 17/10/11 20/10/10 20/10/09 10/11/08 -
Price 3.65 3.40 3.02 2.45 2.18 1.85 1.30 -
P/RPS 51.08 44.14 41.84 31.47 31.08 28.02 20.33 16.58%
P/EPS 42.20 42.50 71.06 54.93 28.68 48.30 33.77 3.78%
EY 2.37 2.35 1.41 1.82 3.49 2.07 2.96 -3.63%
DY 1.37 1.38 1.42 0.00 1.83 2.19 2.93 -11.89%
P/NAPS 1.61 1.54 1.43 1.23 1.15 1.07 0.79 12.59%

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