[AXREIT] QoQ 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 141,983 140,788 138,278 135,687 132,966 127,772 124,218 9.29%
PBT 111,284 125,306 107,950 103,030 103,116 91,702 89,145 15.89%
Tax 0 0 0 0 0 0 0 -
NP 111,284 125,306 107,950 103,030 103,116 91,702 89,145 15.89%
-
NP to SH 111,284 125,306 107,950 103,030 103,116 91,702 89,145 15.89%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 30,699 15,482 30,328 32,657 29,850 36,070 35,073 -8.47%
-
Net Worth 1,023,383 1,011,660 993,795 985,738 988,079 961,138 958,238 4.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 84,700 88,656 86,652 65,615 64,569 55,424 35,887 76.99%
Div Payout % 76.11% 70.75% 80.27% 63.69% 62.62% 60.44% 40.26% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,023,383 1,011,660 993,795 985,738 988,079 961,138 958,238 4.46%
NOSH 458,874 458,325 457,317 456,783 455,777 454,352 453,496 0.78%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 78.38% 89.00% 78.07% 75.93% 77.55% 71.77% 71.76% -
ROE 10.87% 12.39% 10.86% 10.45% 10.44% 9.54% 9.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.94 30.72 30.24 29.70 29.17 28.12 27.39 8.43%
EPS 24.25 27.34 23.61 22.56 22.62 20.18 19.66 14.97%
DPS 18.50 19.40 19.00 14.40 14.20 12.20 7.91 75.92%
NAPS 2.2302 2.2073 2.1731 2.158 2.1679 2.1154 2.113 3.65%
Adjusted Per Share Value based on latest NOSH - 456,783
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.12 8.06 7.91 7.76 7.61 7.31 7.11 9.23%
EPS 6.37 7.17 6.18 5.90 5.90 5.25 5.10 15.93%
DPS 4.85 5.07 4.96 3.75 3.70 3.17 2.05 77.27%
NAPS 0.5856 0.5789 0.5687 0.5641 0.5654 0.55 0.5484 4.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.93 3.41 3.67 3.40 3.13 3.00 2.80 -
P/RPS 9.47 11.10 12.14 11.45 10.73 10.67 10.22 -4.94%
P/EPS 12.08 12.47 15.55 15.07 13.83 14.86 14.24 -10.36%
EY 8.28 8.02 6.43 6.63 7.23 6.73 7.02 11.60%
DY 6.31 5.69 5.18 4.24 4.54 4.07 2.83 70.42%
P/NAPS 1.31 1.54 1.69 1.58 1.44 1.42 1.33 -1.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/01/14 21/10/13 25/07/13 22/04/13 21/01/13 22/10/12 23/07/12 -
Price 2.85 3.40 3.40 3.71 3.13 3.02 2.84 -
P/RPS 9.21 11.07 11.24 12.49 10.73 10.74 10.37 -7.58%
P/EPS 11.75 12.44 14.40 16.45 13.83 14.96 14.45 -12.84%
EY 8.51 8.04 6.94 6.08 7.23 6.68 6.92 14.74%
DY 6.49 5.71 5.59 3.88 4.54 4.04 2.79 75.29%
P/NAPS 1.28 1.54 1.56 1.72 1.44 1.43 1.34 -2.99%

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