[AXREIT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 124.7%
YoY- 35.7%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 35,307 35,475 35,007 34,999 32,797 32,884 32,286 6.13%
PBT 36,666 24,375 20,875 43,390 19,310 19,455 20,961 45.12%
Tax 0 0 0 0 0 0 0 -
NP 36,666 24,375 20,875 43,390 19,310 19,455 20,961 45.12%
-
NP to SH 36,666 24,375 20,875 43,390 19,310 19,455 20,961 45.12%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,359 11,100 14,132 -8,391 13,487 13,429 11,325 -
-
Net Worth 1,011,660 993,795 985,738 988,079 961,138 958,238 959,033 3.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 21,541 21,036 20,555 25,523 19,537 - 19,509 6.82%
Div Payout % 58.75% 86.30% 98.47% 58.82% 101.18% - 93.07% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,011,660 993,795 985,738 988,079 961,138 958,238 959,033 3.62%
NOSH 458,325 457,317 456,783 455,777 454,352 453,496 453,701 0.67%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 103.85% 68.71% 59.63% 123.97% 58.88% 59.16% 64.92% -
ROE 3.62% 2.45% 2.12% 4.39% 2.01% 2.03% 2.19% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.70 7.76 7.66 7.68 7.22 7.25 7.12 5.35%
EPS 8.00 5.33 4.57 9.52 4.25 4.29 4.62 44.15%
DPS 4.70 4.60 4.50 5.60 4.30 0.00 4.30 6.10%
NAPS 2.2073 2.1731 2.158 2.1679 2.1154 2.113 2.1138 2.92%
Adjusted Per Share Value based on latest NOSH - 455,777
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.76 1.76 1.74 1.74 1.63 1.64 1.61 6.11%
EPS 1.82 1.21 1.04 2.16 0.96 0.97 1.04 45.17%
DPS 1.07 1.05 1.02 1.27 0.97 0.00 0.97 6.75%
NAPS 0.5032 0.4943 0.4903 0.4915 0.4781 0.4766 0.477 3.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.41 3.67 3.40 3.13 3.00 2.80 2.73 -
P/RPS 44.27 47.31 44.36 40.76 41.56 38.61 38.36 10.01%
P/EPS 42.63 68.86 74.40 32.88 70.59 65.27 59.09 -19.54%
EY 2.35 1.45 1.34 3.04 1.42 1.53 1.69 24.55%
DY 1.38 1.25 1.32 1.79 1.43 0.00 1.58 -8.62%
P/NAPS 1.54 1.69 1.58 1.44 1.42 1.33 1.29 12.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/10/13 25/07/13 22/04/13 21/01/13 22/10/12 23/07/12 16/04/12 -
Price 3.40 3.40 3.71 3.13 3.02 2.84 2.73 -
P/RPS 44.14 43.83 48.41 40.76 41.84 39.17 38.36 9.79%
P/EPS 42.50 63.79 81.18 32.88 71.06 66.20 59.09 -19.70%
EY 2.35 1.57 1.23 3.04 1.41 1.51 1.69 24.55%
DY 1.38 1.35 1.21 1.79 1.42 0.00 1.58 -8.62%
P/NAPS 1.54 1.56 1.72 1.44 1.43 1.34 1.29 12.52%

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