[AXREIT] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.87%
YoY- 1.87%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 158,846 139,996 140,788 127,772 111,520 82,766 69,300 14.81%
PBT 105,769 113,740 125,306 91,702 90,016 89,174 68,183 7.58%
Tax -73 0 0 0 0 0 0 -
NP 105,696 113,740 125,306 91,702 90,016 89,174 68,183 7.57%
-
NP to SH 105,696 113,740 125,306 91,702 90,016 89,174 68,183 7.57%
-
Tax Rate 0.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 53,150 26,256 15,482 36,070 21,504 -6,408 1,117 90.30%
-
Net Worth 1,350,418 1,049,773 1,011,660 961,138 750,654 603,045 464,523 19.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 90,158 93,631 88,656 55,424 48,865 47,895 41,730 13.69%
Div Payout % 85.30% 82.32% 70.75% 60.44% 54.28% 53.71% 61.20% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,350,418 1,049,773 1,011,660 961,138 750,654 603,045 464,523 19.45%
NOSH 1,093,721 463,537 458,325 454,352 375,627 319,223 267,597 26.43%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 66.54% 81.25% 89.00% 71.77% 80.72% 107.74% 98.39% -
ROE 7.83% 10.83% 12.39% 9.54% 11.99% 14.79% 14.68% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.52 30.20 30.72 28.12 29.69 25.93 25.90 -9.19%
EPS 9.66 24.54 27.34 20.18 23.96 27.93 25.48 -14.91%
DPS 8.24 20.30 19.40 12.20 13.00 15.00 15.59 -10.07%
NAPS 1.2347 2.2647 2.2073 2.1154 1.9984 1.8891 1.7359 -5.51%
Adjusted Per Share Value based on latest NOSH - 454,352
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.09 8.01 8.06 7.31 6.38 4.74 3.97 14.79%
EPS 6.05 6.51 7.17 5.25 5.15 5.10 3.90 7.58%
DPS 5.16 5.36 5.07 3.17 2.80 2.74 2.39 13.67%
NAPS 0.7728 0.6007 0.5789 0.55 0.4296 0.3451 0.2658 19.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.69 3.62 3.41 3.00 2.35 2.16 1.78 -
P/RPS 11.64 11.99 11.10 10.67 7.92 8.33 6.87 9.18%
P/EPS 17.49 14.75 12.47 14.86 9.81 7.73 6.99 16.50%
EY 5.72 6.78 8.02 6.73 10.20 12.93 14.31 -14.16%
DY 4.88 5.61 5.69 4.07 5.53 6.95 8.76 -9.28%
P/NAPS 1.37 1.60 1.54 1.42 1.18 1.14 1.03 4.86%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/10/15 20/10/14 21/10/13 22/10/12 17/10/11 20/10/10 20/10/09 -
Price 1.69 3.65 3.40 3.02 2.45 2.18 1.85 -
P/RPS 11.64 12.09 11.07 10.74 8.25 8.41 7.14 8.48%
P/EPS 17.49 14.88 12.44 14.96 10.22 7.80 7.26 15.77%
EY 5.72 6.72 8.04 6.68 9.78 12.81 13.77 -13.61%
DY 4.88 5.56 5.71 4.04 5.31 6.88 8.43 -8.70%
P/NAPS 1.37 1.61 1.54 1.43 1.23 1.15 1.07 4.20%

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