[AXREIT] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.23%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 135,687 132,966 127,772 124,218 119,770 114,732 111,520 13.95%
PBT 103,030 103,116 91,702 89,145 85,473 80,999 90,016 9.41%
Tax 0 0 0 0 52 52 0 -
NP 103,030 103,116 91,702 89,145 85,525 81,051 90,016 9.41%
-
NP to SH 103,030 103,116 91,702 89,145 85,525 81,051 90,016 9.41%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -0.06% -0.06% 0.00% -
Total Cost 32,657 29,850 36,070 35,073 34,245 33,681 21,504 32.08%
-
Net Worth 985,738 988,079 961,138 958,238 959,033 811,254 750,654 19.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 65,615 64,569 55,424 35,887 52,812 49,077 48,865 21.69%
Div Payout % 63.69% 62.62% 60.44% 40.26% 61.75% 60.55% 54.28% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 985,738 988,079 961,138 958,238 959,033 811,254 750,654 19.89%
NOSH 456,783 455,777 454,352 453,496 453,701 389,951 375,627 13.91%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 75.93% 77.55% 71.77% 71.76% 71.41% 70.64% 80.72% -
ROE 10.45% 10.44% 9.54% 9.30% 8.92% 9.99% 11.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.70 29.17 28.12 27.39 26.40 29.42 29.69 0.02%
EPS 22.56 22.62 20.18 19.66 18.85 20.78 23.96 -3.93%
DPS 14.40 14.20 12.20 7.91 11.64 12.59 13.00 7.04%
NAPS 2.158 2.1679 2.1154 2.113 2.1138 2.0804 1.9984 5.25%
Adjusted Per Share Value based on latest NOSH - 453,496
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.75 6.61 6.36 6.18 5.96 5.71 5.55 13.92%
EPS 5.12 5.13 4.56 4.43 4.25 4.03 4.48 9.30%
DPS 3.26 3.21 2.76 1.78 2.63 2.44 2.43 21.61%
NAPS 0.4903 0.4915 0.4781 0.4766 0.477 0.4035 0.3734 19.89%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.40 3.13 3.00 2.80 2.73 2.62 2.35 -
P/RPS 11.45 10.73 10.67 10.22 10.34 8.90 7.92 27.82%
P/EPS 15.07 13.83 14.86 14.24 14.48 12.61 9.81 33.10%
EY 6.63 7.23 6.73 7.02 6.90 7.93 10.20 -24.94%
DY 4.24 4.54 4.07 2.83 4.26 4.80 5.53 -16.21%
P/NAPS 1.58 1.44 1.42 1.33 1.29 1.26 1.18 21.46%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/04/13 21/01/13 22/10/12 23/07/12 16/04/12 16/01/12 17/10/11 -
Price 3.71 3.13 3.02 2.84 2.73 2.70 2.45 -
P/RPS 12.49 10.73 10.74 10.37 10.34 9.18 8.25 31.81%
P/EPS 16.45 13.83 14.96 14.45 14.48 12.99 10.22 37.30%
EY 6.08 7.23 6.68 6.92 6.90 7.70 9.78 -27.13%
DY 3.88 4.54 4.04 2.79 4.26 4.66 5.31 -18.85%
P/NAPS 1.72 1.44 1.43 1.34 1.29 1.30 1.23 25.02%

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