[AXREIT] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
17-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.7%
YoY- 0.94%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 139,996 140,788 127,772 111,520 82,766 69,300 59,517 15.31%
PBT 113,740 125,306 91,702 90,016 89,174 68,183 47,053 15.83%
Tax 0 0 0 0 0 0 0 -
NP 113,740 125,306 91,702 90,016 89,174 68,183 47,053 15.83%
-
NP to SH 113,740 125,306 91,702 90,016 89,174 68,183 47,053 15.83%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 26,256 15,482 36,070 21,504 -6,408 1,117 12,464 13.21%
-
Net Worth 1,049,773 1,011,660 961,138 750,654 603,045 464,523 423,424 16.32%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 93,631 88,656 55,424 48,865 47,895 41,730 36,184 17.16%
Div Payout % 82.32% 70.75% 60.44% 54.28% 53.71% 61.20% 76.90% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,049,773 1,011,660 961,138 750,654 603,045 464,523 423,424 16.32%
NOSH 463,537 458,325 454,352 375,627 319,223 267,597 256,000 10.39%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 81.25% 89.00% 71.77% 80.72% 107.74% 98.39% 79.06% -
ROE 10.83% 12.39% 9.54% 11.99% 14.79% 14.68% 11.11% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.20 30.72 28.12 29.69 25.93 25.90 23.25 4.45%
EPS 24.54 27.34 20.18 23.96 27.93 25.48 18.38 4.93%
DPS 20.30 19.40 12.20 13.00 15.00 15.59 14.13 6.22%
NAPS 2.2647 2.2073 2.1154 1.9984 1.8891 1.7359 1.654 5.37%
Adjusted Per Share Value based on latest NOSH - 375,627
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.96 7.00 6.36 5.55 4.12 3.45 2.96 15.30%
EPS 5.66 6.23 4.56 4.48 4.44 3.39 2.34 15.85%
DPS 4.66 4.41 2.76 2.43 2.38 2.08 1.80 17.17%
NAPS 0.5221 0.5032 0.4781 0.3734 0.2999 0.231 0.2106 16.32%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.62 3.41 3.00 2.35 2.16 1.78 1.62 -
P/RPS 11.99 11.10 10.67 7.92 8.33 6.87 6.97 9.45%
P/EPS 14.75 12.47 14.86 9.81 7.73 6.99 8.81 8.96%
EY 6.78 8.02 6.73 10.20 12.93 14.31 11.35 -8.22%
DY 5.61 5.69 4.07 5.53 6.95 8.76 8.72 -7.08%
P/NAPS 1.60 1.54 1.42 1.18 1.14 1.03 0.98 8.50%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/10/14 21/10/13 22/10/12 17/10/11 20/10/10 20/10/09 10/11/08 -
Price 3.65 3.40 3.02 2.45 2.18 1.85 1.30 -
P/RPS 12.09 11.07 10.74 8.25 8.41 7.14 5.59 13.71%
P/EPS 14.88 12.44 14.96 10.22 7.80 7.26 7.07 13.19%
EY 6.72 8.04 6.68 9.78 12.81 13.77 14.14 -11.65%
DY 5.56 5.71 4.04 5.31 6.88 8.43 10.87 -10.56%
P/NAPS 1.61 1.54 1.43 1.23 1.15 1.07 0.79 12.59%

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