[AXREIT] YoY 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- -0.75%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 41,857 33,121 35,307 32,797 29,243 22,389 17,671 15.44%
PBT 24,463 40,096 36,666 19,310 16,753 24,261 10,249 15.59%
Tax -73 0 0 0 0 0 0 -
NP 24,390 40,096 36,666 19,310 16,753 24,261 10,249 15.53%
-
NP to SH 24,390 40,096 36,666 19,310 16,753 24,261 10,249 15.53%
-
Tax Rate 0.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 17,467 -6,975 -1,359 13,487 12,490 -1,872 7,422 15.32%
-
Net Worth 1,350,418 1,049,773 1,011,660 961,138 750,654 603,045 464,523 19.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 24,061 23,176 21,541 19,537 - 12,768 10,864 14.16%
Div Payout % 98.65% 57.80% 58.75% 101.18% - 52.63% 106.01% -
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 1,350,418 1,049,773 1,011,660 961,138 750,654 603,045 464,523 19.45%
NOSH 1,093,721 463,537 458,325 454,352 375,627 319,223 267,597 26.43%
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 58.27% 121.06% 103.85% 58.88% 57.29% 108.36% 58.00% -
ROE 1.81% 3.82% 3.62% 2.01% 2.23% 4.02% 2.21% -
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 3.83 7.15 7.70 7.22 7.79 7.01 6.60 -8.66%
EPS 2.23 8.65 8.00 4.25 4.46 7.60 3.83 -8.61%
DPS 2.20 5.00 4.70 4.30 0.00 4.00 4.06 -9.70%
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 2.40 1.90 2.02 1.88 1.67 1.28 1.01 15.51%
EPS 1.40 2.29 2.10 1.11 0.96 1.39 0.59 15.48%
DPS 1.38 1.33 1.23 1.12 0.00 0.73 0.62 14.25%
NAPS 0.7728 0.6007 0.5789 0.55 0.4296 0.3451 0.2658 19.45%
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 44.16 50.66 44.27 41.56 30.19 30.80 26.96 8.56%
P/EPS 75.78 41.85 42.63 70.59 52.69 28.42 46.48 8.48%
EY 1.32 2.39 2.35 1.42 1.90 3.52 2.15 -7.80%
DY 1.30 1.38 1.38 1.43 0.00 1.85 2.28 -8.93%
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 44.16 51.08 44.14 41.84 31.47 31.08 28.02 7.87%
P/EPS 75.78 42.20 42.50 71.06 54.93 28.68 48.30 7.79%
EY 1.32 2.37 2.35 1.41 1.82 3.49 2.07 -7.22%
DY 1.30 1.37 1.38 1.42 0.00 1.83 2.19 -8.32%
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