[AXREIT] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[AXREIT] AXIS REITS

Announcement Date

04-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -2.21%

YoY- 2.19%

Quarter Report

2Q2014 Announcement.pdf

Latest QR

Upcoming QR

AXREIT's Result

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	168,704	164,856	150,110	142,182	138,278	124,218	104,666	8.27%
YoY %	2.33%	9.82%	5.58%	2.82%	11.32%	18.68%	-	-
Horiz. %	161.18%	157.51%	143.42%	135.84%	132.11%	118.68%	100.00%	-
PBT	106,635	102,984	121,402	110,310	107,950	89,145	97,524	1.49%
YoY %	3.55%	-15.17%	10.06%	2.19%	21.09%	-8.59%	-	-
Horiz. %	109.34%	105.60%	124.48%	113.11%	110.69%	91.41%	100.00%	-
Tax	0	-73	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NP	106,635	102,911	121,402	110,310	107,950	89,145	97,524	1.49%
YoY %	3.62%	-15.23%	10.06%	2.19%	21.09%	-8.59%	-	-
Horiz. %	109.34%	105.52%	124.48%	113.11%	110.69%	91.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,635	102,911	121,402	110,310	107,950	89,145	97,524	1.49%
YoY %	3.62%	-15.23%	10.06%	2.19%	21.09%	-8.59%	-	-
Horiz. %	109.34%	105.52%	124.48%	113.11%	110.69%	91.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.07%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
Total Cost	62,069	61,945	28,708	31,872	30,328	35,073	7,142	43.33%
YoY %	0.20%	115.78%	-9.93%	5.09%	-13.53%	391.08%	-	-
Horiz. %	869.07%	867.33%	401.96%	446.26%	424.64%	491.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,395,406	1,368,521	1,353,154	1,028,042	993,795	958,238	752,971	10.81%
YoY %	1.96%	1.14%	31.62%	3.45%	3.71%	27.26%	-	-
Horiz. %	185.32%	181.75%	179.71%	136.53%	131.98%	127.26%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	93,603	91,168	89,273	91,995	86,652	35,887	61,634	7.20%
YoY %	2.67%	2.12%	-2.96%	6.17%	141.46%	-41.77%	-	-
Horiz. %	151.87%	147.92%	144.84%	149.26%	140.59%	58.23%	100.00%	-
Div Payout %	87.78%	88.59%	73.54%	83.40%	80.27%	40.26%	63.20%	-
YoY %	-0.91%	20.47%	-11.82%	3.90%	99.38%	-36.30%	-	-
Horiz. %	138.89%	140.17%	116.36%	131.96%	127.01%	63.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,395,406	1,368,521	1,353,154	1,028,042	993,795	958,238	752,971	10.81%
YoY %	1.96%	1.14%	31.62%	3.45%	3.71%	27.26%	-	-
Horiz. %	185.32%	181.75%	179.71%	136.53%	131.98%	127.26%	100.00%	-
NOSH	1,107,904	1,097,891	548,213	460,736	457,317	453,496	376,128	19.70%
YoY %	0.91%	100.27%	18.99%	0.75%	0.84%	20.57%	-	-
Horiz. %	294.56%	291.89%	145.75%	122.49%	121.59%	120.57%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	63.21%	62.42%	80.88%	77.58%	78.07%	71.76%	93.18%	-
YoY %	1.27%	-22.82%	4.25%	-0.63%	8.79%	-22.99%	-	-
Horiz. %	67.84%	66.99%	86.80%	83.26%	83.78%	77.01%	100.00%	-
ROE	7.64%	7.52%	8.97%	10.73%	10.86%	9.30%	12.95%	-
YoY %	1.60%	-16.16%	-16.40%	-1.20%	16.77%	-28.19%	-	-
Horiz. %	59.00%	58.07%	69.27%	82.86%	83.86%	71.81%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	15.23	15.02	27.38	30.86	30.24	27.39	27.83	-9.55%
YoY %	1.40%	-45.14%	-11.28%	2.05%	10.41%	-1.58%	-	-
Horiz. %	54.73%	53.97%	98.38%	110.89%	108.66%	98.42%	100.00%	-
EPS	9.62	9.37	22.15	23.94	23.61	19.66	25.93	-15.21%
YoY %	2.67%	-57.70%	-7.48%	1.40%	20.09%	-24.18%	-	-
Horiz. %	37.10%	36.14%	85.42%	92.33%	91.05%	75.82%	100.00%	-
DPS	8.47	8.30	16.28	20.00	19.00	7.91	16.39	-10.40%
YoY %	2.05%	-49.02%	-18.60%	5.26%	140.20%	-51.74%	-	-
Horiz. %	51.68%	50.64%	99.33%	122.03%	115.92%	48.26%	100.00%	-
NAPS	1.2595	1.2465	2.4683	2.2313	2.1731	2.113	2.0019	-7.42%
YoY %	1.04%	-49.50%	10.62%	2.68%	2.84%	5.55%	-	-
Horiz. %	62.92%	62.27%	123.30%	111.46%	108.55%	105.55%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 460,736
RPS	8.39	8.20	7.47	7.07	6.88	6.18	5.21	8.25%
YoY %	2.32%	9.77%	5.66%	2.76%	11.33%	18.62%	-	-
Horiz. %	161.04%	157.39%	143.38%	135.70%	132.05%	118.62%	100.00%	-
EPS	5.30	5.12	6.04	5.49	5.37	4.43	4.85	1.48%
YoY %	3.52%	-15.23%	10.02%	2.23%	21.22%	-8.66%	-	-
Horiz. %	109.28%	105.57%	124.54%	113.20%	110.72%	91.34%	100.00%	-
DPS	4.66	4.53	4.44	4.58	4.31	1.78	3.07	7.19%
YoY %	2.87%	2.03%	-3.06%	6.26%	142.13%	-42.02%	-	-
Horiz. %	151.79%	147.56%	144.63%	149.19%	140.39%	57.98%	100.00%	-
NAPS	0.6941	0.6807	0.673	0.5113	0.4943	0.4766	0.3745	10.82%
YoY %	1.97%	1.14%	31.63%	3.44%	3.71%	27.26%	-	-
Horiz. %	185.34%	181.76%	179.71%	136.53%	131.99%	127.26%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.64	1.70	3.45	3.31	3.67	2.80	2.45	-
P/RPS	10.77	11.32	12.60	10.73	12.14	10.22	8.80	3.42%
YoY %	-4.86%	-10.16%	17.43%	-11.61%	18.79%	16.14%	-	-
Horiz. %	122.39%	128.64%	143.18%	121.93%	137.95%	116.14%	100.00%	-
P/EPS	17.04	18.14	15.58	13.83	15.55	14.24	9.45	10.31%
YoY %	-6.06%	16.43%	12.65%	-11.06%	9.20%	50.69%	-	-
Horiz. %	180.32%	191.96%	164.87%	146.35%	164.55%	150.69%	100.00%	-
EY	5.87	5.51	6.42	7.23	6.43	7.02	10.58	-9.34%
YoY %	6.53%	-14.17%	-11.20%	12.44%	-8.40%	-33.65%	-	-
Horiz. %	55.48%	52.08%	60.68%	68.34%	60.78%	66.35%	100.00%	-
DY	5.16	4.88	4.72	6.04	5.18	2.83	6.69	-4.23%
YoY %	5.74%	3.39%	-21.85%	16.60%	83.04%	-57.70%	-	-
Horiz. %	77.13%	72.94%	70.55%	90.28%	77.43%	42.30%	100.00%	-
P/NAPS	1.30	1.36	1.40	1.48	1.69	1.33	1.22	1.06%
YoY %	-4.41%	-2.86%	-5.41%	-12.43%	27.07%	9.02%	-	-
Horiz. %	106.56%	111.48%	114.75%	121.31%	138.52%	109.02%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/07/17	04/08/16	03/08/15	04/08/14	25/07/13	23/07/12	25/07/11	-
Price	1.64	1.79	3.37	3.40	3.40	2.84	2.62	-
P/RPS	10.77	11.92	12.31	11.02	11.24	10.37	9.42	2.25%
YoY %	-9.65%	-3.17%	11.71%	-1.96%	8.39%	10.08%	-	-
Horiz. %	114.33%	126.54%	130.68%	116.99%	119.32%	110.08%	100.00%	-
P/EPS	17.04	19.10	15.22	14.20	14.40	14.45	10.10	9.09%
YoY %	-10.79%	25.49%	7.18%	-1.39%	-0.35%	43.07%	-	-
Horiz. %	168.71%	189.11%	150.69%	140.59%	142.57%	143.07%	100.00%	-
EY	5.87	5.24	6.57	7.04	6.94	6.92	9.90	-8.33%
YoY %	12.02%	-20.24%	-6.68%	1.44%	0.29%	-30.10%	-	-
Horiz. %	59.29%	52.93%	66.36%	71.11%	70.10%	69.90%	100.00%	-
DY	5.16	4.64	4.83	5.88	5.59	2.79	6.25	-3.14%
YoY %	11.21%	-3.93%	-17.86%	5.19%	100.36%	-55.36%	-	-
Horiz. %	82.56%	74.24%	77.28%	94.08%	89.44%	44.64%	100.00%	-
P/NAPS	1.30	1.44	1.37	1.52	1.56	1.34	1.31	-0.12%
YoY %	-9.72%	5.11%	-9.87%	-2.56%	16.42%	2.29%	-	-
Horiz. %	99.24%	109.92%	104.58%	116.03%	119.08%	102.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos