[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
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 168,704 164,856 150,110 142,182 138,278 124,218 104,666 8.27%
PBT 106,635 102,984 121,402 110,310 107,950 89,145 97,524 1.49%
Tax 0 -73 0 0 0 0 0 -
NP 106,635 102,911 121,402 110,310 107,950 89,145 97,524 1.49%
-
NP to SH 106,635 102,911 121,402 110,310 107,950 89,145 97,524 1.49%
-
Tax Rate 0.00% 0.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 62,069 61,945 28,708 31,872 30,328 35,073 7,142 43.33%
-
Net Worth 1,395,406 1,368,521 1,353,154 1,028,042 993,795 958,238 752,971 10.81%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 93,603 91,168 89,273 91,995 86,652 35,887 61,634 7.20%
Div Payout % 87.78% 88.59% 73.54% 83.40% 80.27% 40.26% 63.20% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,395,406 1,368,521 1,353,154 1,028,042 993,795 958,238 752,971 10.81%
NOSH 1,107,904 1,097,891 548,213 460,736 457,317 453,496 376,128 19.70%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 63.21% 62.42% 80.88% 77.58% 78.07% 71.76% 93.18% -
ROE 7.64% 7.52% 8.97% 10.73% 10.86% 9.30% 12.95% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.23 15.02 27.38 30.86 30.24 27.39 27.83 -9.55%
EPS 9.62 9.37 22.15 23.94 23.61 19.66 25.93 -15.21%
DPS 8.47 8.30 16.28 20.00 19.00 7.91 16.39 -10.40%
NAPS 1.2595 1.2465 2.4683 2.2313 2.1731 2.113 2.0019 -7.42%
Adjusted Per Share Value based on latest NOSH - 460,736
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.65 9.43 8.59 8.14 7.91 7.11 5.99 8.26%
EPS 6.10 5.89 6.95 6.31 6.18 5.10 5.58 1.49%
DPS 5.36 5.22 5.11 5.26 4.96 2.05 3.53 7.20%
NAPS 0.7985 0.7831 0.7743 0.5883 0.5687 0.5484 0.4309 10.81%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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%
P/EPS 17.04 18.14 15.58 13.83 15.55 14.24 9.45 10.31%
EY 5.87 5.51 6.42 7.23 6.43 7.02 10.58 -9.34%
DY 5.16 4.88 4.72 6.04 5.18 2.83 6.69 -4.23%
P/NAPS 1.30 1.36 1.40 1.48 1.69 1.33 1.22 1.06%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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%
P/EPS 17.04 19.10 15.22 14.20 14.40 14.45 10.10 9.09%
EY 5.87 5.24 6.57 7.04 6.94 6.92 9.90 -8.33%
DY 5.16 4.64 4.83 5.88 5.59 2.79 6.25 -3.14%
P/NAPS 1.30 1.44 1.37 1.52 1.56 1.34 1.31 -0.12%

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