[AXREIT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 116.75%
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 82,991 81,956 70,681 70,480 65,170 55,684 40,869 12.51%
PBT 61,570 55,223 44,276 45,247 40,416 32,270 36,147 9.27%
Tax 0 0 0 0 0 52 0 -
NP 61,570 55,223 44,276 45,247 40,416 32,322 36,147 9.27%
-
NP to SH 61,570 55,223 44,276 45,247 40,416 32,322 36,147 9.27%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -0.16% 0.00% -
Total Cost 21,421 26,733 26,405 25,233 24,754 23,362 4,722 28.63%
-
Net Worth 1,370,482 1,352,251 1,029,094 993,194 958,462 752,388 565,207 15.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 45,078 46,019 48,888 41,590 - 32,697 23,647 11.34%
Div Payout % 73.21% 83.33% 110.42% 91.92% - 101.16% 65.42% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,370,482 1,352,251 1,029,094 993,194 958,462 752,388 565,207 15.89%
NOSH 1,099,464 547,847 461,208 457,040 453,602 375,837 307,111 23.66%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 74.19% 67.38% 62.64% 64.20% 62.02% 58.05% 88.45% -
ROE 4.49% 4.08% 4.30% 4.56% 4.22% 4.30% 6.40% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.55 14.96 15.33 15.42 14.37 14.82 13.31 -9.00%
EPS 5.60 10.08 9.60 9.90 8.91 8.60 11.77 -11.63%
DPS 4.10 8.40 10.60 9.10 0.00 8.70 7.70 -9.96%
NAPS 1.2465 2.4683 2.2313 2.1731 2.113 2.0019 1.8404 -6.28%
Adjusted Per Share Value based on latest NOSH - 457,317
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.13 4.08 3.52 3.51 3.24 2.77 2.03 12.55%
EPS 3.06 2.75 2.20 2.25 2.01 1.61 1.80 9.23%
DPS 2.24 2.29 2.43 2.07 0.00 1.63 1.18 11.26%
NAPS 0.6817 0.6726 0.5119 0.494 0.4767 0.3742 0.2811 15.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.70 3.45 3.31 3.67 2.80 2.45 2.02 -
P/RPS 22.52 23.06 21.60 23.80 19.49 16.54 15.18 6.78%
P/EPS 30.36 34.23 34.48 37.07 31.43 28.49 17.16 9.96%
EY 3.29 2.92 2.90 2.70 3.18 3.51 5.83 -9.08%
DY 2.41 2.43 3.20 2.48 0.00 3.55 3.81 -7.34%
P/NAPS 1.36 1.40 1.48 1.69 1.33 1.22 1.10 3.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 04/08/16 03/08/15 04/08/14 25/07/13 23/07/12 25/07/11 19/07/10 -
Price 1.79 3.37 3.40 3.40 2.84 2.62 2.07 -
P/RPS 23.71 22.53 22.19 22.05 19.77 17.68 15.56 7.26%
P/EPS 31.96 33.43 35.42 34.34 31.87 30.47 17.59 10.45%
EY 3.13 2.99 2.82 2.91 3.14 3.28 5.69 -9.47%
DY 2.29 2.49 3.12 2.68 0.00 3.32 3.72 -7.76%
P/NAPS 1.44 1.37 1.52 1.56 1.34 1.31 1.12 4.27%

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