[AXREIT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.08%
YoY- 20.47%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 164,417 143,858 142,572 135,687 119,770 97,251 74,389 14.11%
PBT 98,440 111,381 112,800 103,030 85,473 103,620 65,820 6.93%
Tax -73 0 0 0 52 -52 0 -
NP 98,367 111,381 112,800 103,030 85,525 103,568 65,820 6.91%
-
NP to SH 98,367 111,381 112,800 103,030 85,525 103,568 65,820 6.91%
-
Tax Rate 0.07% 0.00% 0.00% 0.00% -0.06% 0.05% 0.00% -
Total Cost 66,050 32,477 29,772 32,657 34,245 -6,317 8,569 40.50%
-
Net Worth 1,358,022 1,341,603 1,030,309 985,738 959,033 751,867 555,899 16.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 92,235 90,119 88,613 65,615 52,812 56,999 44,189 13.03%
Div Payout % 93.77% 80.91% 78.56% 63.69% 61.75% 55.04% 67.14% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,358,022 1,341,603 1,030,309 985,738 959,033 751,867 555,899 16.03%
NOSH 1,101,754 547,347 461,670 456,783 453,701 375,558 306,838 23.72%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 59.83% 77.42% 79.12% 75.93% 71.41% 106.50% 88.48% -
ROE 7.24% 8.30% 10.95% 10.45% 8.92% 13.77% 11.84% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.92 26.28 30.88 29.70 26.40 25.90 24.24 -7.76%
EPS 8.93 20.35 24.43 22.56 18.85 27.58 21.45 -13.57%
DPS 8.37 16.46 19.30 14.40 11.64 15.18 14.40 -8.63%
NAPS 1.2326 2.4511 2.2317 2.158 2.1138 2.002 1.8117 -6.21%
Adjusted Per Share Value based on latest NOSH - 456,783
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.18 7.16 7.09 6.75 5.96 4.84 3.70 14.12%
EPS 4.89 5.54 5.61 5.12 4.25 5.15 3.27 6.93%
DPS 4.59 4.48 4.41 3.26 2.63 2.84 2.20 13.02%
NAPS 0.6755 0.6673 0.5125 0.4903 0.477 0.374 0.2765 16.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.61 3.53 3.38 3.40 2.73 2.33 2.00 -
P/RPS 10.79 13.43 10.94 11.45 10.34 9.00 8.25 4.57%
P/EPS 18.03 17.35 13.83 15.07 14.48 8.45 9.32 11.61%
EY 5.55 5.76 7.23 6.63 6.90 11.84 10.73 -10.39%
DY 5.20 4.66 5.71 4.24 4.26 6.51 7.20 -5.27%
P/NAPS 1.31 1.44 1.51 1.58 1.29 1.16 1.10 2.95%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 20/04/15 21/04/14 22/04/13 16/04/12 28/04/11 20/04/10 -
Price 1.60 3.60 3.34 3.71 2.73 2.36 2.00 -
P/RPS 10.72 13.70 10.82 12.49 10.34 9.11 8.25 4.45%
P/EPS 17.92 17.69 13.67 16.45 14.48 8.56 9.32 11.50%
EY 5.58 5.65 7.32 6.08 6.90 11.69 10.73 -10.31%
DY 5.23 4.57 5.78 3.88 4.26 6.43 7.20 -5.18%
P/NAPS 1.30 1.47 1.50 1.72 1.29 1.18 1.10 2.82%

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