[AXREIT] QoQ Cumulative Quarter 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- 35.85%
YoY- 7.92%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 103,802 70,681 35,596 141,981 105,787 70,480 35,007 106.25%
PBT 84,372 44,276 22,391 111,281 81,913 45,247 20,875 153.52%
Tax 0 0 0 0 0 0 0 -
NP 84,372 44,276 22,391 111,281 81,913 45,247 20,875 153.52%
-
NP to SH 84,372 44,276 22,391 111,281 81,913 45,247 20,875 153.52%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,430 26,405 13,205 30,700 23,874 25,233 14,132 23.62%
-
Net Worth 1,046,998 1,029,094 1,030,309 1,021,312 1,010,092 993,194 985,738 4.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 72,120 48,888 24,468 84,720 63,150 41,590 20,555 130.72%
Div Payout % 85.48% 110.42% 109.28% 76.13% 77.09% 91.92% 98.47% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,046,998 1,029,094 1,030,309 1,021,312 1,010,092 993,194 985,738 4.09%
NOSH 462,312 461,208 461,670 457,946 457,614 457,040 456,783 0.80%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 81.28% 62.64% 62.90% 78.38% 77.43% 64.20% 59.63% -
ROE 8.06% 4.30% 2.17% 10.90% 8.11% 4.56% 2.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.45 15.33 7.71 31.00 23.12 15.42 7.66 104.66%
EPS 18.25 9.60 4.85 24.30 17.90 9.90 4.57 151.49%
DPS 15.60 10.60 5.30 18.50 13.80 9.10 4.50 128.88%
NAPS 2.2647 2.2313 2.2317 2.2302 2.2073 2.1731 2.158 3.26%
Adjusted Per Share Value based on latest NOSH - 458,874
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.16 3.52 1.77 7.06 5.26 3.51 1.74 106.27%
EPS 4.20 2.20 1.11 5.54 4.07 2.25 1.04 153.38%
DPS 3.59 2.43 1.22 4.21 3.14 2.07 1.02 131.20%
NAPS 0.5208 0.5119 0.5125 0.508 0.5024 0.494 0.4903 4.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.62 3.31 3.38 2.93 3.41 3.67 3.40 -
P/RPS 16.12 21.60 43.84 9.45 14.75 23.80 44.36 -49.04%
P/EPS 19.84 34.48 69.69 12.06 19.05 37.07 74.40 -58.53%
EY 5.04 2.90 1.43 8.29 5.25 2.70 1.34 141.65%
DY 4.31 3.20 1.57 6.31 4.05 2.48 1.32 119.93%
P/NAPS 1.60 1.48 1.51 1.31 1.54 1.69 1.58 0.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/10/14 04/08/14 21/04/14 20/01/14 21/10/13 25/07/13 22/04/13 -
Price 3.65 3.40 3.34 2.85 3.40 3.40 3.71 -
P/RPS 16.26 22.19 43.32 9.19 14.71 22.05 48.41 -51.64%
P/EPS 20.00 35.42 68.87 11.73 18.99 34.34 81.18 -60.66%
EY 5.00 2.82 1.45 8.53 5.26 2.91 1.23 154.49%
DY 4.27 3.12 1.59 6.49 4.06 2.68 1.21 131.61%
P/NAPS 1.61 1.52 1.50 1.28 1.54 1.56 1.72 -4.30%

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