[AXREIT] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.96%
YoY- -20.03%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 138,835 141,983 132,966 114,732 89,851 71,870 63,442 13.93%
PBT 110,455 111,284 103,116 80,999 101,401 61,976 63,449 9.67%
Tax 0 0 0 52 -52 0 0 -
NP 110,455 111,284 103,116 81,051 101,349 61,976 63,449 9.67%
-
NP to SH 110,455 111,284 103,116 81,051 101,349 61,976 63,449 9.67%
-
Tax Rate 0.00% 0.00% 0.00% -0.06% 0.05% 0.00% 0.00% -
Total Cost 28,380 30,699 29,850 33,681 -11,498 9,894 -7 -
-
Net Worth 1,172,283 1,023,383 988,079 811,254 755,321 550,207 447,715 17.39%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 92,146 84,700 64,569 49,077 52,579 42,825 38,497 15.65%
Div Payout % 83.42% 76.11% 62.62% 60.55% 51.88% 69.10% 60.68% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,172,283 1,023,383 988,079 811,254 755,321 550,207 447,715 17.39%
NOSH 483,914 458,874 455,777 389,951 375,950 307,001 255,837 11.20%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 79.56% 78.38% 77.55% 70.64% 112.80% 86.23% 100.01% -
ROE 9.42% 10.87% 10.44% 9.99% 13.42% 11.26% 14.17% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.69 30.94 29.17 29.42 23.90 23.41 24.80 2.45%
EPS 22.83 24.25 22.62 20.78 26.96 20.19 24.80 -1.36%
DPS 19.04 18.50 14.20 12.59 13.99 13.95 15.05 3.99%
NAPS 2.4225 2.2302 2.1679 2.0804 2.0091 1.7922 1.75 5.56%
Adjusted Per Share Value based on latest NOSH - 389,951
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.94 8.12 7.61 6.57 5.14 4.11 3.63 13.92%
EPS 6.32 6.37 5.90 4.64 5.80 3.55 3.63 9.67%
DPS 5.27 4.85 3.70 2.81 3.01 2.45 2.20 15.66%
NAPS 0.6708 0.5856 0.5654 0.4642 0.4322 0.3149 0.2562 17.39%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.62 2.93 3.13 2.62 2.37 1.93 1.12 -
P/RPS 12.62 9.47 10.73 8.90 9.92 8.24 4.52 18.65%
P/EPS 15.86 12.08 13.83 12.61 8.79 9.56 4.52 23.25%
EY 6.31 8.28 7.23 7.93 11.37 10.46 22.14 -18.86%
DY 5.26 6.31 4.54 4.80 5.90 7.23 13.44 -14.46%
P/NAPS 1.49 1.31 1.44 1.26 1.18 1.08 0.64 15.11%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 19/01/15 20/01/14 21/01/13 16/01/12 17/01/11 20/01/10 22/01/09 -
Price 3.52 2.85 3.13 2.70 2.38 1.93 1.26 -
P/RPS 12.27 9.21 10.73 9.18 9.96 8.24 5.08 15.82%
P/EPS 15.42 11.75 13.83 12.99 8.83 9.56 5.08 20.31%
EY 6.48 8.51 7.23 7.70 11.33 10.46 19.68 -16.89%
DY 5.41 6.49 4.54 4.66 5.88 7.23 11.94 -12.35%
P/NAPS 1.45 1.28 1.44 1.30 1.18 1.08 0.72 12.36%

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