[AXREIT] YoY Cumulative Quarter 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- -79.76%
YoY- -0.41%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 41,215 40,619 35,596 35,007 32,286 27,248 19,848 12.93%
PBT 25,120 23,317 22,391 20,875 20,961 16,487 14,268 9.87%
Tax 0 0 0 0 0 0 0 -
NP 25,120 23,317 22,391 20,875 20,961 16,487 14,268 9.87%
-
NP to SH 25,120 23,317 22,391 20,875 20,961 16,487 14,268 9.87%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 16,095 17,302 13,205 14,132 11,325 10,761 5,580 19.29%
-
Net Worth 1,358,022 1,341,603 1,030,309 985,738 959,033 751,867 555,899 16.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 22,585 22,441 24,468 20,555 19,509 15,773 11,353 12.13%
Div Payout % 89.91% 96.24% 109.28% 98.47% 93.07% 95.67% 79.57% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,358,022 1,341,603 1,030,309 985,738 959,033 751,867 555,899 16.03%
NOSH 1,101,754 547,347 461,670 456,783 453,701 375,558 306,838 23.72%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 60.95% 57.40% 62.90% 59.63% 64.92% 60.51% 71.89% -
ROE 1.85% 1.74% 2.17% 2.12% 2.19% 2.19% 2.57% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.74 7.42 7.71 7.66 7.12 7.26 6.47 -8.72%
EPS 2.28 4.26 4.85 4.57 4.62 4.39 4.65 -11.19%
DPS 2.05 4.10 5.30 4.50 4.30 4.20 3.70 -9.36%
NAPS 1.2326 2.4511 2.2317 2.158 2.1138 2.002 1.8117 -6.21%
Adjusted Per Share Value based on latest NOSH - 456,783
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.05 2.02 1.77 1.74 1.61 1.36 0.99 12.88%
EPS 1.25 1.16 1.11 1.04 1.04 0.82 0.71 9.87%
DPS 1.12 1.12 1.22 1.02 0.97 0.78 0.56 12.23%
NAPS 0.6755 0.6673 0.5125 0.4903 0.477 0.374 0.2765 16.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.61 3.53 3.38 3.40 2.73 2.33 2.00 -
P/RPS 43.04 47.57 43.84 44.36 38.36 32.11 30.92 5.66%
P/EPS 70.61 82.86 69.69 74.40 59.09 53.08 43.01 8.60%
EY 1.42 1.21 1.43 1.34 1.69 1.88 2.33 -7.91%
DY 1.27 1.16 1.57 1.32 1.58 1.80 1.85 -6.07%
P/NAPS 1.31 1.44 1.51 1.58 1.29 1.16 1.10 2.95%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 20/04/15 21/04/14 22/04/13 16/04/12 28/04/11 20/04/10 -
Price 1.60 3.60 3.34 3.71 2.73 2.36 2.00 -
P/RPS 42.77 48.51 43.32 48.41 38.36 32.53 30.92 5.55%
P/EPS 70.18 84.51 68.87 81.18 59.09 53.76 43.01 8.49%
EY 1.43 1.18 1.45 1.23 1.69 1.86 2.33 -7.80%
DY 1.28 1.14 1.59 1.21 1.58 1.78 1.85 -5.94%
P/NAPS 1.30 1.47 1.50 1.72 1.29 1.18 1.10 2.82%

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