[AXREIT] YoY Cumulative 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- 72.65%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 163,821 138,835 141,981 132,966 114,732 89,851 71,870 14.71%
PBT 96,637 110,455 111,281 103,116 80,999 101,401 61,976 7.68%
Tax -73 0 0 0 52 -52 0 -
NP 96,564 110,455 111,281 103,116 81,051 101,349 61,976 7.66%
-
NP to SH 96,564 110,455 111,281 103,116 81,051 101,349 61,976 7.66%
-
Tax Rate 0.08% 0.00% 0.00% 0.00% -0.06% 0.05% 0.00% -
Total Cost 67,257 28,380 30,700 29,850 33,681 -11,498 9,894 37.61%
-
Net Worth 1,347,950 1,131,883 1,021,312 985,648 793,125 672,902 501,007 17.92%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 92,070 92,279 84,720 84,566 65,572 53,588 44,168 13.01%
Div Payout % 95.35% 83.54% 76.13% 82.01% 80.90% 52.88% 71.27% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,347,950 1,131,883 1,021,312 985,648 793,125 672,902 501,007 17.92%
NOSH 1,096,072 467,237 457,946 454,656 381,237 334,927 279,548 25.56%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 58.94% 79.56% 78.38% 77.55% 70.64% 112.80% 86.23% -
ROE 7.16% 9.76% 10.90% 10.46% 10.22% 15.06% 12.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.95 29.71 31.00 29.25 30.09 26.83 25.71 -8.63%
EPS 8.81 23.64 24.30 22.68 21.26 30.26 22.17 -14.25%
DPS 8.40 19.75 18.50 18.60 17.20 16.00 15.80 -9.98%
NAPS 1.2298 2.4225 2.2302 2.1679 2.0804 2.0091 1.7922 -6.08%
Adjusted Per Share Value based on latest NOSH - 455,777
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.15 6.91 7.06 6.61 5.71 4.47 3.57 14.74%
EPS 4.80 5.49 5.54 5.13 4.03 5.04 3.08 7.67%
DPS 4.58 4.59 4.21 4.21 3.26 2.67 2.20 12.99%
NAPS 0.6705 0.563 0.508 0.4903 0.3945 0.3347 0.2492 17.92%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.64 3.62 2.93 3.13 2.62 2.37 1.93 -
P/RPS 10.97 12.18 9.45 10.70 8.71 8.83 7.51 6.51%
P/EPS 18.62 15.31 12.06 13.80 12.32 7.83 8.71 13.49%
EY 5.37 6.53 8.29 7.25 8.11 12.77 11.49 -11.90%
DY 5.12 5.46 6.31 5.94 6.56 6.75 8.19 -7.52%
P/NAPS 1.33 1.49 1.31 1.44 1.26 1.18 1.08 3.52%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/01/16 19/01/15 20/01/14 21/01/13 16/01/12 17/01/11 20/01/10 -
Price 1.58 3.52 2.85 3.13 2.70 2.38 1.93 -
P/RPS 10.57 11.85 9.19 10.70 8.97 8.87 7.51 5.85%
P/EPS 17.93 14.89 11.73 13.80 12.70 7.87 8.71 12.78%
EY 5.58 6.72 8.53 7.25 7.87 12.71 11.49 -11.33%
DY 5.32 5.61 6.49 5.94 6.37 6.72 8.19 -6.93%
P/NAPS 1.28 1.45 1.28 1.44 1.30 1.18 1.08 2.87%

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