[AXREIT] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.23%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 150,110 142,182 138,278 124,218 104,666 78,048 67,996 14.10%
PBT 121,402 110,310 107,950 89,145 97,524 75,162 67,790 10.19%
Tax 0 0 0 0 0 0 0 -
NP 121,402 110,310 107,950 89,145 97,524 75,162 67,790 10.19%
-
NP to SH 121,402 110,310 107,950 89,145 97,524 75,162 67,790 10.19%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 28,708 31,872 30,328 35,073 7,142 2,886 206 127.61%
-
Net Worth 1,353,154 1,028,042 993,795 958,238 752,971 565,535 450,257 20.11%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 89,273 91,995 86,652 35,887 61,634 45,990 40,619 14.01%
Div Payout % 73.54% 83.40% 80.27% 40.26% 63.20% 61.19% 59.92% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,353,154 1,028,042 993,795 958,238 752,971 565,535 450,257 20.11%
NOSH 548,213 460,736 457,317 453,496 376,128 307,289 255,857 13.53%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 80.88% 77.58% 78.07% 71.76% 93.18% 96.30% 99.70% -
ROE 8.97% 10.73% 10.86% 9.30% 12.95% 13.29% 15.06% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.38 30.86 30.24 27.39 27.83 25.40 26.58 0.49%
EPS 22.15 23.94 23.61 19.66 25.93 24.46 26.50 -2.94%
DPS 16.28 20.00 19.00 7.91 16.39 14.97 15.87 0.42%
NAPS 2.4683 2.2313 2.1731 2.113 2.0019 1.8404 1.7598 5.79%
Adjusted Per Share Value based on latest NOSH - 453,496
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.59 8.14 7.91 7.11 5.99 4.47 3.89 14.10%
EPS 6.95 6.31 6.18 5.10 5.58 4.30 3.88 10.19%
DPS 5.11 5.26 4.96 2.05 3.53 2.63 2.32 14.05%
NAPS 0.7743 0.5883 0.5687 0.5484 0.4309 0.3236 0.2577 20.11%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.45 3.31 3.67 2.80 2.45 2.02 1.50 -
P/RPS 12.60 10.73 12.14 10.22 8.80 7.95 5.64 14.32%
P/EPS 15.58 13.83 15.55 14.24 9.45 8.26 5.66 18.37%
EY 6.42 7.23 6.43 7.02 10.58 12.11 17.66 -15.51%
DY 4.72 6.04 5.18 2.83 6.69 7.41 10.58 -12.58%
P/NAPS 1.40 1.48 1.69 1.33 1.22 1.10 0.85 8.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 03/08/15 04/08/14 25/07/13 23/07/12 25/07/11 19/07/10 20/07/09 -
Price 3.37 3.40 3.40 2.84 2.62 2.07 1.69 -
P/RPS 12.31 11.02 11.24 10.37 9.42 8.15 6.36 11.62%
P/EPS 15.22 14.20 14.40 14.45 10.10 8.46 6.38 15.58%
EY 6.57 7.04 6.94 6.92 9.90 11.82 15.68 -13.49%
DY 4.83 5.88 5.59 2.79 6.25 7.23 9.39 -10.48%
P/NAPS 1.37 1.52 1.56 1.34 1.31 1.12 0.96 6.10%

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