[AXREIT] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 124.7%
YoY- 35.7%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 40,008 35,033 36,194 34,999 29,805 26,593 19,508 12.71%
PBT 16,951 26,083 29,368 43,390 31,976 40,993 28,766 -8.43%
Tax 0 0 0 0 0 -52 0 -
NP 16,951 26,083 29,368 43,390 31,976 40,941 28,766 -8.43%
-
NP to SH 16,951 26,083 29,368 43,390 31,976 40,941 28,766 -8.43%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.13% 0.00% -
Total Cost 23,057 8,950 6,826 -8,391 -2,171 -14,348 -9,258 -
-
Net Worth 1,353,658 1,172,283 1,023,383 988,079 811,254 755,321 550,207 16.18%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 22,014 20,082 21,567 25,523 16,377 16,165 11,481 11.45%
Div Payout % 129.87% 76.99% 73.44% 58.82% 51.22% 39.49% 39.91% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,353,658 1,172,283 1,023,383 988,079 811,254 755,321 550,207 16.18%
NOSH 1,100,714 483,914 458,874 455,777 389,951 375,950 307,001 23.70%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 42.37% 74.45% 81.14% 123.97% 107.28% 153.95% 147.46% -
ROE 1.25% 2.22% 2.87% 4.39% 3.94% 5.42% 5.23% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.63 7.24 7.89 7.68 7.64 7.07 6.35 -8.89%
EPS 1.54 5.39 6.40 9.52 8.20 10.89 9.37 -25.97%
DPS 2.00 4.15 4.70 5.60 4.20 4.30 3.74 -9.90%
NAPS 1.2298 2.4225 2.2302 2.1679 2.0804 2.0091 1.7922 -6.08%
Adjusted Per Share Value based on latest NOSH - 455,777
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.99 1.74 1.80 1.74 1.48 1.32 0.97 12.71%
EPS 0.84 1.30 1.46 2.16 1.59 2.04 1.43 -8.48%
DPS 1.09 1.00 1.07 1.27 0.81 0.80 0.57 11.40%
NAPS 0.6733 0.5831 0.509 0.4915 0.4035 0.3757 0.2737 16.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.64 3.62 2.93 3.13 2.62 2.37 1.93 -
P/RPS 45.12 50.00 37.15 40.76 34.28 33.51 30.37 6.81%
P/EPS 106.49 67.16 45.78 32.88 31.95 21.76 20.60 31.47%
EY 0.94 1.49 2.18 3.04 3.13 4.59 4.85 -23.91%
DY 1.22 1.15 1.60 1.79 1.60 1.81 1.94 -7.43%
P/NAPS 1.33 1.49 1.31 1.44 1.26 1.18 1.08 3.52%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/01/16 19/01/15 20/01/14 21/01/13 16/01/12 17/01/11 20/01/10 -
Price 1.58 3.52 2.85 3.13 2.70 2.38 1.93 -
P/RPS 43.47 48.62 36.13 40.76 35.33 33.65 30.37 6.15%
P/EPS 102.60 65.31 44.53 32.88 32.93 21.85 20.60 30.66%
EY 0.97 1.53 2.25 3.04 3.04 4.58 4.85 -23.51%
DY 1.27 1.18 1.65 1.79 1.56 1.81 1.94 -6.81%
P/NAPS 1.28 1.45 1.28 1.44 1.30 1.18 1.08 2.87%

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