[AXREIT] YoY TTM 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- 4.78%
YoY- 21.09%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 164,856 150,110 142,182 138,278 124,218 104,666 78,048 13.25%
PBT 102,984 121,402 110,310 107,950 89,145 97,524 75,162 5.38%
Tax -73 0 0 0 0 0 0 -
NP 102,911 121,402 110,310 107,950 89,145 97,524 75,162 5.37%
-
NP to SH 102,911 121,402 110,310 107,950 89,145 97,524 75,162 5.37%
-
Tax Rate 0.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 61,945 28,708 31,872 30,328 35,073 7,142 2,886 66.62%
-
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 91,168 89,273 91,995 86,652 35,887 61,634 45,990 12.06%
Div Payout % 88.59% 73.54% 83.40% 80.27% 40.26% 63.20% 61.19% -
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 62.42% 80.88% 77.58% 78.07% 71.76% 93.18% 96.30% -
ROE 7.52% 8.97% 10.73% 10.86% 9.30% 12.95% 13.29% -
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 15.02 27.38 30.86 30.24 27.39 27.83 25.40 -8.37%
EPS 9.37 22.15 23.94 23.61 19.66 25.93 24.46 -14.76%
DPS 8.30 16.28 20.00 19.00 7.91 16.39 14.97 -9.35%
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 9.43 8.59 8.14 7.91 7.11 5.99 4.47 13.23%
EPS 5.89 6.95 6.31 6.18 5.10 5.58 4.30 5.37%
DPS 5.22 5.11 5.26 4.96 2.05 3.53 2.63 12.09%
NAPS 0.7831 0.7743 0.5883 0.5687 0.5484 0.4309 0.3236 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 11.32 12.60 10.73 12.14 10.22 8.80 7.95 6.06%
P/EPS 18.14 15.58 13.83 15.55 14.24 9.45 8.26 13.99%
EY 5.51 6.42 7.23 6.43 7.02 10.58 12.11 -12.28%
DY 4.88 4.72 6.04 5.18 2.83 6.69 7.41 -6.71%
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 11.92 12.31 11.02 11.24 10.37 9.42 8.15 6.53%
P/EPS 19.10 15.22 14.20 14.40 14.45 10.10 8.46 14.52%
EY 5.24 6.57 7.04 6.94 6.92 9.90 11.82 -12.66%
DY 4.64 4.83 5.88 5.59 2.79 6.25 7.23 -7.11%
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