[AXREIT] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
19-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -2.89%
YoY- -0.74%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 168,745 167,363 163,821 138,835 141,983 132,966 114,732 6.63%
PBT 122,562 122,292 96,637 110,455 111,284 103,116 80,999 7.14%
Tax 0 0 -73 0 0 0 52 -
NP 122,562 122,292 96,564 110,455 111,284 103,116 81,051 7.12%
-
NP to SH 122,562 122,292 96,564 110,455 111,284 103,116 81,051 7.12%
-
Tax Rate 0.00% 0.00% 0.08% 0.00% 0.00% 0.00% -0.06% -
Total Cost 46,183 45,071 67,257 28,380 30,699 29,850 33,681 5.39%
-
Net Worth 1,591,180 1,390,331 1,353,658 1,172,283 1,023,383 988,079 811,254 11.87%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 93,803 90,902 92,090 92,146 84,700 64,569 49,077 11.39%
Div Payout % 76.54% 74.33% 95.37% 83.42% 76.11% 62.62% 60.55% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,591,180 1,390,331 1,353,658 1,172,283 1,023,383 988,079 811,254 11.87%
NOSH 1,232,326 1,102,999 1,100,714 483,914 458,874 455,777 389,951 21.11%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 72.63% 73.07% 58.94% 79.56% 78.38% 77.55% 70.64% -
ROE 7.70% 8.80% 7.13% 9.42% 10.87% 10.44% 9.99% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.69 15.17 14.88 28.69 30.94 29.17 29.42 -11.96%
EPS 9.95 11.09 8.77 22.83 24.25 22.62 20.78 -11.54%
DPS 7.61 8.25 8.37 19.04 18.50 14.20 12.59 -8.04%
NAPS 1.2912 1.2605 1.2298 2.4225 2.2302 2.1679 2.0804 -7.63%
Adjusted Per Share Value based on latest NOSH - 483,914
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.39 8.32 8.15 6.91 7.06 6.61 5.71 6.61%
EPS 6.10 6.08 4.80 5.49 5.54 5.13 4.03 7.14%
DPS 4.67 4.52 4.58 4.58 4.21 3.21 2.44 11.41%
NAPS 0.7914 0.6915 0.6733 0.5831 0.509 0.4915 0.4035 11.87%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.50 1.61 1.64 3.62 2.93 3.13 2.62 -
P/RPS 10.95 10.61 11.02 12.62 9.47 10.73 8.90 3.51%
P/EPS 15.08 14.52 18.69 15.86 12.08 13.83 12.61 3.02%
EY 6.63 6.89 5.35 6.31 8.28 7.23 7.93 -2.93%
DY 5.07 5.12 5.10 5.26 6.31 4.54 4.80 0.91%
P/NAPS 1.16 1.28 1.33 1.49 1.31 1.44 1.26 -1.36%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/01/18 18/01/17 18/01/16 19/01/15 20/01/14 21/01/13 16/01/12 -
Price 1.40 1.65 1.58 3.52 2.85 3.13 2.70 -
P/RPS 10.22 10.87 10.62 12.27 9.21 10.73 9.18 1.80%
P/EPS 14.08 14.88 18.01 15.42 11.75 13.83 12.99 1.35%
EY 7.10 6.72 5.55 6.48 8.51 7.23 7.70 -1.34%
DY 5.44 5.00 5.30 5.41 6.49 4.54 4.66 2.61%
P/NAPS 1.08 1.31 1.28 1.45 1.28 1.44 1.30 -3.04%

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