[AXREIT] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.19%
YoY- 7.92%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 167,363 163,821 138,835 141,983 132,966 114,732 89,851 10.91%
PBT 122,292 96,637 110,455 111,284 103,116 80,999 101,401 3.16%
Tax 0 -73 0 0 0 52 -52 -
NP 122,292 96,564 110,455 111,284 103,116 81,051 101,349 3.17%
-
NP to SH 122,292 96,564 110,455 111,284 103,116 81,051 101,349 3.17%
-
Tax Rate 0.00% 0.08% 0.00% 0.00% 0.00% -0.06% 0.05% -
Total Cost 45,071 67,257 28,380 30,699 29,850 33,681 -11,498 -
-
Net Worth 1,390,331 1,353,658 1,172,283 1,023,383 988,079 811,254 755,321 10.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 90,902 92,090 92,146 84,700 64,569 49,077 52,579 9.54%
Div Payout % 74.33% 95.37% 83.42% 76.11% 62.62% 60.55% 51.88% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,390,331 1,353,658 1,172,283 1,023,383 988,079 811,254 755,321 10.69%
NOSH 1,102,999 1,100,714 483,914 458,874 455,777 389,951 375,950 19.62%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 73.07% 58.94% 79.56% 78.38% 77.55% 70.64% 112.80% -
ROE 8.80% 7.13% 9.42% 10.87% 10.44% 9.99% 13.42% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.17 14.88 28.69 30.94 29.17 29.42 23.90 -7.28%
EPS 11.09 8.77 22.83 24.25 22.62 20.78 26.96 -13.74%
DPS 8.25 8.37 19.04 18.50 14.20 12.59 13.99 -8.41%
NAPS 1.2605 1.2298 2.4225 2.2302 2.1679 2.0804 2.0091 -7.46%
Adjusted Per Share Value based on latest NOSH - 458,874
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.32 8.15 6.91 7.06 6.61 5.71 4.47 10.89%
EPS 6.08 4.80 5.49 5.54 5.13 4.03 5.04 3.17%
DPS 4.52 4.58 4.58 4.21 3.21 2.44 2.62 9.50%
NAPS 0.6915 0.6733 0.5831 0.509 0.4915 0.4035 0.3757 10.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.61 1.64 3.62 2.93 3.13 2.62 2.37 -
P/RPS 10.61 11.02 12.62 9.47 10.73 8.90 9.92 1.12%
P/EPS 14.52 18.69 15.86 12.08 13.83 12.61 8.79 8.71%
EY 6.89 5.35 6.31 8.28 7.23 7.93 11.37 -8.00%
DY 5.12 5.10 5.26 6.31 4.54 4.80 5.90 -2.33%
P/NAPS 1.28 1.33 1.49 1.31 1.44 1.26 1.18 1.36%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 18/01/17 18/01/16 19/01/15 20/01/14 21/01/13 16/01/12 17/01/11 -
Price 1.65 1.58 3.52 2.85 3.13 2.70 2.38 -
P/RPS 10.87 10.62 12.27 9.21 10.73 9.18 9.96 1.46%
P/EPS 14.88 18.01 15.42 11.75 13.83 12.99 8.83 9.07%
EY 6.72 5.55 6.48 8.51 7.23 7.70 11.33 -8.33%
DY 5.00 5.30 5.41 6.49 4.54 4.66 5.88 -2.66%
P/NAPS 1.31 1.28 1.45 1.28 1.44 1.30 1.18 1.75%

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