[AXREIT] QoQ Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 35,085 35,596 36,194 35,307 35,475 35,007 34,999 0.16% QoQ % -1.44% -1.65% 2.51% -0.47% 1.34% 0.02% - Horiz. % 100.25% 101.71% 103.41% 100.88% 101.36% 100.02% 100.00%
PBT 21,885 22,391 29,368 36,666 24,375 20,875 43,390 -36.72% QoQ % -2.26% -23.76% -19.90% 50.42% 16.77% -51.89% - Horiz. % 50.44% 51.60% 67.68% 84.50% 56.18% 48.11% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 21,885 22,391 29,368 36,666 24,375 20,875 43,390 -36.72% QoQ % -2.26% -23.76% -19.90% 50.42% 16.77% -51.89% - Horiz. % 50.44% 51.60% 67.68% 84.50% 56.18% 48.11% 100.00%
NP to SH 21,885 22,391 29,368 36,666 24,375 20,875 43,390 -36.72% QoQ % -2.26% -23.76% -19.90% 50.42% 16.77% -51.89% - Horiz. % 50.44% 51.60% 67.68% 84.50% 56.18% 48.11% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 13,200 13,205 6,826 -1,359 11,100 14,132 -8,391 - QoQ % -0.04% 93.45% 602.28% -112.24% -21.45% 268.42% - Horiz. % -157.31% -157.37% -81.35% 16.20% -132.28% -168.42% 100.00%
Net Worth 1,028,042 1,030,309 1,023,383 1,011,660 993,795 985,738 988,079 2.69% QoQ % -0.22% 0.68% 1.16% 1.80% 0.82% -0.24% - Horiz. % 104.04% 104.27% 103.57% 102.39% 100.58% 99.76% 100.00%
Dividend 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 24,419 24,468 21,567 21,541 21,036 20,555 25,523 -2.91% QoQ % -0.20% 13.45% 0.12% 2.40% 2.34% -19.47% - Horiz. % 95.67% 95.87% 84.50% 84.40% 82.42% 80.53% 100.00%
Div Payout % 111.58 % 109.28 % 73.44 % 58.75 % 86.30 % 98.47 % 58.82 % 53.42% QoQ % 2.10% 48.80% 25.00% -31.92% -12.36% 67.41% - Horiz. % 189.70% 185.79% 124.86% 99.88% 146.72% 167.41% 100.00%
Equity 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,028,042 1,030,309 1,023,383 1,011,660 993,795 985,738 988,079 2.69% QoQ % -0.22% 0.68% 1.16% 1.80% 0.82% -0.24% - Horiz. % 104.04% 104.27% 103.57% 102.39% 100.58% 99.76% 100.00%
NOSH 460,736 461,670 458,874 458,325 457,317 456,783 455,777 0.73% QoQ % -0.20% 0.61% 0.12% 0.22% 0.12% 0.22% - Horiz. % 101.09% 101.29% 100.68% 100.56% 100.34% 100.22% 100.00%
Ratio Analysis 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 62.38 % 62.90 % 81.14 % 103.85 % 68.71 % 59.63 % 123.97 % -36.82% QoQ % -0.83% -22.48% -21.87% 51.14% 15.23% -51.90% - Horiz. % 50.32% 50.74% 65.45% 83.77% 55.42% 48.10% 100.00%
ROE 2.13 % 2.17 % 2.87 % 3.62 % 2.45 % 2.12 % 4.39 % -38.34% QoQ % -1.84% -24.39% -20.72% 47.76% 15.57% -51.71% - Horiz. % 48.52% 49.43% 65.38% 82.46% 55.81% 48.29% 100.00%
Per Share 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.61 7.71 7.89 7.70 7.76 7.66 7.68 -0.61% QoQ % -1.30% -2.28% 2.47% -0.77% 1.31% -0.26% - Horiz. % 99.09% 100.39% 102.73% 100.26% 101.04% 99.74% 100.00%
EPS 4.75 4.85 6.40 8.00 5.33 4.57 9.52 -37.17% QoQ % -2.06% -24.22% -20.00% 50.09% 16.63% -52.00% - Horiz. % 49.89% 50.95% 67.23% 84.03% 55.99% 48.00% 100.00%
DPS 5.30 5.30 4.70 4.70 4.60 4.50 5.60 -3.61% QoQ % 0.00% 12.77% 0.00% 2.17% 2.22% -19.64% - Horiz. % 94.64% 94.64% 83.93% 83.93% 82.14% 80.36% 100.00%
NAPS 2.2313 2.2317 2.2302 2.2073 2.1731 2.1580 2.1679 1.95% QoQ % -0.02% 0.07% 1.04% 1.57% 0.70% -0.46% - Horiz. % 102.92% 102.94% 102.87% 101.82% 100.24% 99.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.01 2.04 2.07 2.02 2.03 2.00 2.00 0.33% QoQ % -1.47% -1.45% 2.48% -0.49% 1.50% 0.00% - Horiz. % 100.50% 102.00% 103.50% 101.00% 101.50% 100.00% 100.00%
EPS 1.25 1.28 1.68 2.10 1.39 1.19 2.48 -36.75% QoQ % -2.34% -23.81% -20.00% 51.08% 16.81% -52.02% - Horiz. % 50.40% 51.61% 67.74% 84.68% 56.05% 47.98% 100.00%
DPS 1.40 1.40 1.23 1.23 1.20 1.18 1.46 -2.77% QoQ % 0.00% 13.82% 0.00% 2.50% 1.69% -19.18% - Horiz. % 95.89% 95.89% 84.25% 84.25% 82.19% 80.82% 100.00%
NAPS 0.5883 0.5896 0.5856 0.5789 0.5687 0.5641 0.5654 2.69% QoQ % -0.22% 0.68% 1.16% 1.79% 0.82% -0.23% - Horiz. % 104.05% 104.28% 103.57% 102.39% 100.58% 99.77% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.3100 3.3800 2.9300 3.4100 3.6700 3.4000 3.1300 -
P/RPS 43.47 43.84 37.15 44.27 47.31 44.36 40.76 4.40% QoQ % -0.84% 18.01% -16.08% -6.43% 6.65% 8.83% - Horiz. % 106.65% 107.56% 91.14% 108.61% 116.07% 108.83% 100.00%
P/EPS 69.68 69.69 45.78 42.63 68.86 74.40 32.88 65.21% QoQ % -0.01% 52.23% 7.39% -38.09% -7.45% 126.28% - Horiz. % 211.92% 211.95% 139.23% 129.65% 209.43% 226.28% 100.00%
EY 1.44 1.43 2.18 2.35 1.45 1.34 3.04 -39.32% QoQ % 0.70% -34.40% -7.23% 62.07% 8.21% -55.92% - Horiz. % 47.37% 47.04% 71.71% 77.30% 47.70% 44.08% 100.00%
DY 1.60 1.57 1.60 1.38 1.25 1.32 1.79 -7.23% QoQ % 1.91% -1.87% 15.94% 10.40% -5.30% -26.26% - Horiz. % 89.39% 87.71% 89.39% 77.09% 69.83% 73.74% 100.00%
P/NAPS 1.48 1.51 1.31 1.54 1.69 1.58 1.44 1.85% QoQ % -1.99% 15.27% -14.94% -8.88% 6.96% 9.72% - Horiz. % 102.78% 104.86% 90.97% 106.94% 117.36% 109.72% 100.00%
Price Multiplier on Announcement Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 04/08/14 21/04/14 20/01/14 21/10/13 25/07/13 22/04/13 21/01/13 -
Price 3.4000 3.3400 2.8500 3.4000 3.4000 3.7100 3.1300 -
P/RPS 44.65 43.32 36.13 44.14 43.83 48.41 40.76 6.28% QoQ % 3.07% 19.90% -18.15% 0.71% -9.46% 18.77% - Horiz. % 109.54% 106.28% 88.64% 108.29% 107.53% 118.77% 100.00%
P/EPS 71.58 68.87 44.53 42.50 63.79 81.18 32.88 68.21% QoQ % 3.93% 54.66% 4.78% -33.38% -21.42% 146.90% - Horiz. % 217.70% 209.46% 135.43% 129.26% 194.01% 246.90% 100.00%
EY 1.40 1.45 2.25 2.35 1.57 1.23 3.04 -40.45% QoQ % -3.45% -35.56% -4.26% 49.68% 27.64% -59.54% - Horiz. % 46.05% 47.70% 74.01% 77.30% 51.64% 40.46% 100.00%
DY 1.56 1.59 1.65 1.38 1.35 1.21 1.79 -8.78% QoQ % -1.89% -3.64% 19.57% 2.22% 11.57% -32.40% - Horiz. % 87.15% 88.83% 92.18% 77.09% 75.42% 67.60% 100.00%
P/NAPS 1.52 1.50 1.28 1.54 1.56 1.72 1.44 3.68% QoQ % 1.33% 17.19% -16.88% -1.28% -9.30% 19.44% - Horiz. % 105.56% 104.17% 88.89% 106.94% 108.33% 119.44% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Axis 3Q2013.pdf 
