[AXREIT] YoY Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 42,390 40,008 35,033 36,194 34,999 29,805 26,593 8.07% YoY % 5.95% 14.20% -3.21% 3.41% 17.43% 12.08% - Horiz. % 159.40% 150.45% 131.74% 136.10% 131.61% 112.08% 100.00%
PBT 24,266 16,951 26,083 29,368 43,390 31,976 40,993 -8.36% YoY % 43.15% -35.01% -11.19% -32.32% 35.70% -22.00% - Horiz. % 59.20% 41.35% 63.63% 71.64% 105.85% 78.00% 100.00%
Tax 0 0 0 0 0 0 -52 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 24,266 16,951 26,083 29,368 43,390 31,976 40,941 -8.34% YoY % 43.15% -35.01% -11.19% -32.32% 35.70% -21.90% - Horiz. % 59.27% 41.40% 63.71% 71.73% 105.98% 78.10% 100.00%
NP to SH 24,266 16,951 26,083 29,368 43,390 31,976 40,941 -8.34% YoY % 43.15% -35.01% -11.19% -32.32% 35.70% -21.90% - Horiz. % 59.27% 41.40% 63.71% 71.73% 105.98% 78.10% 100.00%
Tax Rate - % - % - % - % - % - % 0.13 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 18,124 23,057 8,950 6,826 -8,391 -2,171 -14,348 - YoY % -21.39% 157.62% 31.12% 181.35% -286.50% 84.87% - Horiz. % -126.32% -160.70% -62.38% -47.57% 58.48% 15.13% 100.00%
Net Worth 1,390,331 1,353,658 1,172,283 1,023,383 988,079 811,254 755,321 10.69% YoY % 2.71% 15.47% 14.55% 3.57% 21.80% 7.41% - Horiz. % 184.07% 179.22% 155.20% 135.49% 130.82% 107.41% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 23,162 22,014 20,082 21,567 25,523 16,377 16,165 6.17% YoY % 5.22% 9.62% -6.88% -15.50% 55.84% 1.31% - Horiz. % 143.28% 136.18% 124.23% 133.41% 157.89% 101.31% 100.00%
Div Payout % 95.45 % 129.87 % 76.99 % 73.44 % 58.82 % 51.22 % 39.49 % 15.83% YoY % -26.50% 68.68% 4.83% 24.86% 14.84% 29.70% - Horiz. % 241.71% 328.87% 194.96% 185.97% 148.95% 129.70% 100.00%
Equity 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,390,331 1,353,658 1,172,283 1,023,383 988,079 811,254 755,321 10.69% YoY % 2.71% 15.47% 14.55% 3.57% 21.80% 7.41% - Horiz. % 184.07% 179.22% 155.20% 135.49% 130.82% 107.41% 100.00%
NOSH 1,102,999 1,100,714 483,914 458,874 455,777 389,951 375,950 19.63% YoY % 0.21% 127.46% 5.46% 0.68% 16.88% 3.72% - Horiz. % 293.39% 292.78% 128.72% 122.06% 121.23% 103.72% 100.00%
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 57.24 % 42.37 % 74.45 % 81.14 % 123.97 % 107.28 % 153.95 % -15.19% YoY % 35.10% -43.09% -8.25% -34.55% 15.56% -30.32% - Horiz. % 37.18% 27.52% 48.36% 52.71% 80.53% 69.68% 100.00%
ROE 1.75 % 1.25 % 2.22 % 2.87 % 4.39 % 3.94 % 5.42 % -17.16% YoY % 40.00% -43.69% -22.65% -34.62% 11.42% -27.31% - Horiz. % 32.29% 23.06% 40.96% 52.95% 81.00% 72.69% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.84 3.63 7.24 7.89 7.68 7.64 7.07 -9.66% YoY % 5.79% -49.86% -8.24% 2.73% 0.52% 8.06% - Horiz. % 54.31% 51.34% 102.40% 111.60% 108.63% 108.06% 100.00%
EPS 2.20 1.54 5.39 6.40 9.52 8.20 10.89 -23.38% YoY % 42.86% -71.43% -15.78% -32.77% 16.10% -24.70% - Horiz. % 20.20% 14.14% 49.49% 58.77% 87.42% 75.30% 100.00%
DPS 2.10 2.00 4.15 4.70 5.60 4.20 4.30 -11.25% YoY % 5.00% -51.81% -11.70% -16.07% 33.33% -2.33% - Horiz. % 48.84% 46.51% 96.51% 109.30% 130.23% 97.67% 100.00%
NAPS 1.2605 1.2298 2.4225 2.2302 2.1679 2.0804 2.0091 -7.47% YoY % 2.50% -49.23% 8.62% 2.87% 4.21% 3.55% - Horiz. % 62.74% 61.21% 120.58% 111.00% 107.90% 103.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.43 2.29 2.00 2.07 2.00 1.71 1.52 8.13% YoY % 6.11% 14.50% -3.38% 3.50% 16.96% 12.50% - Horiz. % 159.87% 150.66% 131.58% 136.18% 131.58% 112.50% 100.00%
EPS 1.39 0.97 1.49 1.68 2.48 1.83 2.34 -8.31% YoY % 43.30% -34.90% -11.31% -32.26% 35.52% -21.79% - Horiz. % 59.40% 41.45% 63.68% 71.79% 105.98% 78.21% 100.00%
DPS 1.33 1.26 1.15 1.23 1.46 0.94 0.93 6.14% YoY % 5.56% 9.57% -6.50% -15.75% 55.32% 1.08% - Horiz. % 143.01% 135.48% 123.66% 132.26% 156.99% 101.08% 100.00%
NAPS 0.7956 0.7746 0.6708 0.5856 0.5654 0.4642 0.4322 10.70% YoY % 2.71% 15.47% 14.55% 3.57% 21.80% 7.40% - Horiz. % 184.08% 179.22% 155.21% 135.49% 130.82% 107.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.6100 1.6400 3.6200 2.9300 3.1300 2.6200 2.3700 -
P/RPS 41.89 45.12 50.00 37.15 40.76 34.28 33.51 3.79% YoY % -7.16% -9.76% 34.59% -8.86% 18.90% 2.30% - Horiz. % 125.01% 134.65% 149.21% 110.86% 121.64% 102.30% 100.00%
P/EPS 73.18 106.49 67.16 45.78 32.88 31.95 21.76 22.38% YoY % -31.28% 58.56% 46.70% 39.23% 2.91% 46.83% - Horiz. % 336.31% 489.38% 308.64% 210.39% 151.10% 146.83% 100.00%
EY 1.37 0.94 1.49 2.18 3.04 3.13 4.59 -18.24% YoY % 45.74% -36.91% -31.65% -28.29% -2.88% -31.81% - Horiz. % 29.85% 20.48% 32.46% 47.49% 66.23% 68.19% 100.00%
DY 1.30 1.22 1.15 1.60 1.79 1.60 1.81 -5.36% YoY % 6.56% 6.09% -28.13% -10.61% 11.87% -11.60% - Horiz. % 71.82% 67.40% 63.54% 88.40% 98.90% 88.40% 100.00%
P/NAPS 1.28 1.33 1.49 1.31 1.44 1.26 1.18 1.36% YoY % -3.76% -10.74% 13.74% -9.03% 14.29% 6.78% - Horiz. % 108.47% 112.71% 126.27% 111.02% 122.03% 106.78% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 18/01/17 18/01/16 19/01/15 20/01/14 21/01/13 16/01/12 17/01/11 -
Price 1.6500 1.5800 3.5200 2.8500 3.1300 2.7000 2.3800 -
P/RPS 42.93 43.47 48.62 36.13 40.76 35.33 33.65 4.14% YoY % -1.24% -10.59% 34.57% -11.36% 15.37% 4.99% - Horiz. % 127.58% 129.18% 144.49% 107.37% 121.13% 104.99% 100.00%
P/EPS 75.00 102.60 65.31 44.53 32.88 32.93 21.85 22.80% YoY % -26.90% 57.10% 46.67% 35.43% -0.15% 50.71% - Horiz. % 343.25% 469.57% 298.90% 203.80% 150.48% 150.71% 100.00%
EY 1.33 0.97 1.53 2.25 3.04 3.04 4.58 -18.61% YoY % 37.11% -36.60% -32.00% -25.99% 0.00% -33.62% - Horiz. % 29.04% 21.18% 33.41% 49.13% 66.38% 66.38% 100.00%
DY 1.27 1.27 1.18 1.65 1.79 1.56 1.81 -5.73% YoY % 0.00% 7.63% -28.48% -7.82% 14.74% -13.81% - Horiz. % 70.17% 70.17% 65.19% 91.16% 98.90% 86.19% 100.00%
P/NAPS 1.31 1.28 1.45 1.28 1.44 1.30 1.18 1.76% YoY % 2.34% -11.72% 13.28% -11.11% 10.77% 10.17% - Horiz. % 111.02% 108.47% 122.88% 108.47% 122.03% 110.17% 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
4Q2013 Announcement.pdf 
