[AXREIT] YoY Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 41,982 41,857 33,121 35,307 32,797 29,243 22,389 11.04% YoY % 0.30% 26.38% -6.19% 7.65% 12.15% 30.61% - Horiz. % 187.51% 186.95% 147.93% 157.70% 146.49% 130.61% 100.00%
PBT 36,456 24,463 40,096 36,666 19,310 16,753 24,261 7.02% YoY % 49.03% -38.99% 9.35% 89.88% 15.26% -30.95% - Horiz. % 150.27% 100.83% 165.27% 151.13% 79.59% 69.05% 100.00%
Tax 0 -73 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 100.00% - - - - -
NP 36,456 24,390 40,096 36,666 19,310 16,753 24,261 7.02% YoY % 49.47% -39.17% 9.35% 89.88% 15.26% -30.95% - Horiz. % 150.27% 100.53% 165.27% 151.13% 79.59% 69.05% 100.00%
NP to SH 36,456 24,390 40,096 36,666 19,310 16,753 24,261 7.02% YoY % 49.47% -39.17% 9.35% 89.88% 15.26% -30.95% - Horiz. % 150.27% 100.53% 165.27% 151.13% 79.59% 69.05% 100.00%
Tax Rate - % 0.30 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 5,526 17,467 -6,975 -1,359 13,487 12,490 -1,872 - YoY % -68.36% 350.42% -413.24% -110.08% 7.98% 767.20% - Horiz. % -295.19% -933.07% 372.60% 72.60% -720.46% -667.20% 100.00%
Net Worth 1,390,851 1,350,418 1,049,773 1,011,660 961,138 750,654 603,045 14.93% YoY % 2.99% 28.64% 3.77% 5.26% 28.04% 24.48% - Horiz. % 230.64% 223.93% 174.08% 167.76% 159.38% 124.48% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 22,646 24,061 23,176 21,541 19,537 - 12,768 10.01% YoY % -5.88% 3.82% 7.59% 10.26% 0.00% 0.00% - Horiz. % 177.36% 188.44% 181.51% 168.70% 153.01% 0.00% 100.00%
Div Payout % 62.12 % 98.65 % 57.80 % 58.75 % 101.18 % - % 52.63 % 2.80% YoY % -37.03% 70.67% -1.62% -41.94% 0.00% 0.00% - Horiz. % 118.03% 187.44% 109.82% 111.63% 192.25% 0.00% 100.00%
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,390,851 1,350,418 1,049,773 1,011,660 961,138 750,654 603,045 14.93% YoY % 2.99% 28.64% 3.77% 5.26% 28.04% 24.48% - Horiz. % 230.64% 223.93% 174.08% 167.76% 159.38% 124.48% 100.00%
NOSH 1,104,727 1,093,721 463,537 458,325 454,352 375,627 319,223 22.96% YoY % 1.01% 135.95% 1.14% 0.87% 20.96% 17.67% - Horiz. % 346.07% 342.62% 145.21% 143.57% 142.33% 117.67% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 86.84 % 58.27 % 121.06 % 103.85 % 58.88 % 57.29 % 108.36 % -3.62% YoY % 49.03% -51.87% 16.57% 76.38% 2.78% -47.13% - Horiz. % 80.14% 53.77% 111.72% 95.84% 54.34% 52.87% 100.00%
ROE 2.62 % 1.81 % 3.82 % 3.62 % 2.01 % 2.23 % 4.02 % -6.88% YoY % 44.75% -52.62% 5.52% 80.10% -9.87% -44.53% - Horiz. % 65.17% 45.02% 95.02% 90.05% 50.00% 55.47% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.80 3.83 7.15 7.70 7.22 7.79 7.01 -9.69% YoY % -0.78% -46.43% -7.14% 6.65% -7.32% 11.13% - Horiz. % 54.21% 54.64% 102.00% 109.84% 103.00% 111.13% 100.00%
EPS 3.30 2.23 8.65 8.00 4.25 4.46 7.60 -12.97% YoY % 47.98% -74.22% 8.12% 88.24% -4.71% -41.32% - Horiz. % 43.42% 29.34% 113.82% 105.26% 55.92% 58.68% 100.00%
DPS 2.05 2.20 5.00 4.70 4.30 0.00 4.00 -10.53% YoY % -6.82% -56.00% 6.38% 9.30% 0.00% 0.00% - Horiz. % 51.25% 55.00% 125.00% 117.50% 107.50% 0.00% 100.00%
NAPS 1.2590 1.2347 2.2647 2.2073 2.1154 1.9984 1.8891 -6.53% YoY % 1.97% -45.48% 2.60% 4.34% 5.85% 5.79% - Horiz. % 66.65% 65.36% 119.88% 116.84% 111.98% 105.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.40 2.40 1.90 2.02 1.88 1.67 1.28 11.03% YoY % 0.00% 26.32% -5.94% 7.45% 12.57% 30.47% - Horiz. % 187.50% 187.50% 148.44% 157.81% 146.88% 130.47% 100.00%
EPS 2.09 1.40 2.29 2.10 1.11 0.96 1.39 7.03% YoY % 49.29% -38.86% 9.05% 89.19% 15.63% -30.94% - Horiz. % 150.36% 100.72% 164.75% 151.08% 79.86% 69.06% 100.00%
DPS 1.30 1.38 1.33 1.23 1.12 0.00 0.73 10.09% YoY % -5.80% 3.76% 8.13% 9.82% 0.00% 0.00% - Horiz. % 178.08% 189.04% 182.19% 168.49% 153.42% 0.00% 100.00%
NAPS 0.7959 0.7728 0.6007 0.5789 0.5500 0.4296 0.3451 14.93% YoY % 2.99% 28.65% 3.77% 5.25% 28.03% 24.49% - Horiz. % 230.63% 223.94% 174.07% 167.75% 159.37% 124.49% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.7500 1.6900 3.6200 3.4100 3.0000 2.3500 2.1600 -
P/RPS 46.05 44.16 50.66 44.27 41.56 30.19 30.80 6.93% YoY % 4.28% -12.83% 14.43% 6.52% 37.66% -1.98% - Horiz. % 149.51% 143.38% 164.48% 143.73% 134.94% 98.02% 100.00%
P/EPS 53.03 75.78 41.85 42.63 70.59 52.69 28.42 10.95% YoY % -30.02% 81.08% -1.83% -39.61% 33.97% 85.40% - Horiz. % 186.59% 266.64% 147.26% 150.00% 248.38% 185.40% 100.00%
EY 1.89 1.32 2.39 2.35 1.42 1.90 3.52 -9.84% YoY % 43.18% -44.77% 1.70% 65.49% -25.26% -46.02% - Horiz. % 53.69% 37.50% 67.90% 66.76% 40.34% 53.98% 100.00%
DY 1.17 1.30 1.38 1.38 1.43 0.00 1.85 -7.35% YoY % -10.00% -5.80% 0.00% -3.50% 0.00% 0.00% - Horiz. % 63.24% 70.27% 74.59% 74.59% 77.30% 0.00% 100.00%
P/NAPS 1.39 1.37 1.60 1.54 1.42 1.18 1.14 3.36% YoY % 1.46% -14.38% 3.90% 8.45% 20.34% 3.51% - Horiz. % 121.93% 120.18% 140.35% 135.09% 124.56% 103.51% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/10/16 19/10/15 20/10/14 21/10/13 22/10/12 17/10/11 20/10/10 -
Price 1.7500 1.6900 3.6500 3.4000 3.0200 2.4500 2.1800 -
P/RPS 46.05 44.16 51.08 44.14 41.84 31.47 31.08 6.77% YoY % 4.28% -13.55% 15.72% 5.50% 32.95% 1.25% - Horiz. % 148.17% 142.08% 164.35% 142.02% 134.62% 101.25% 100.00%
P/EPS 53.03 75.78 42.20 42.50 71.06 54.93 28.68 10.78% YoY % -30.02% 79.57% -0.71% -40.19% 29.36% 91.53% - Horiz. % 184.90% 264.23% 147.14% 148.19% 247.77% 191.53% 100.00%
EY 1.89 1.32 2.37 2.35 1.41 1.82 3.49 -9.71% YoY % 43.18% -44.30% 0.85% 66.67% -22.53% -47.85% - Horiz. % 54.15% 37.82% 67.91% 67.34% 40.40% 52.15% 100.00%
DY 1.17 1.30 1.37 1.38 1.42 0.00 1.83 -7.18% YoY % -10.00% -5.11% -0.72% -2.82% 0.00% 0.00% - Horiz. % 63.93% 71.04% 74.86% 75.41% 77.60% 0.00% 100.00%
P/NAPS 1.39 1.37 1.61 1.54 1.43 1.23 1.15 3.21% YoY % 1.46% -14.91% 4.55% 7.69% 16.26% 6.96% - Horiz. % 120.87% 119.13% 140.00% 133.91% 124.35% 106.96% 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 
