[AXREIT] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[AXREIT] AXIS REITS

Announcement Date

23-Oct-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 13.94%

YoY- -19.95%

Quarter Report

Quarterly Results Q3 2017.pdf

Latest QR

Upcoming QR

AXREIT's Result

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	185,074	180,348	168,745	168,437	168,664	170,772	167,363	6.95%
YoY %	2.62%	6.88%	0.18%	-0.13%	-1.23%	2.04%	-	-
Horiz. %	110.58%	107.76%	100.83%	100.64%	100.78%	102.04%	100.00%	-
PBT	116,644	125,720	122,560	104,628	91,826	90,588	122,292	-3.11%
YoY %	-7.22%	2.58%	17.14%	13.94%	1.37%	-25.92%	-	-
Horiz. %	95.38%	102.80%	100.22%	85.56%	75.09%	74.08%	100.00%	-
Tax	-134	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	116,510	125,720	122,560	104,628	91,826	90,588	122,292	-3.18%
YoY %	-7.33%	2.58%	17.14%	13.94%	1.37%	-25.92%	-	-
Horiz. %	95.27%	102.80%	100.22%	85.56%	75.09%	74.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,510	125,720	122,560	104,628	91,826	90,588	122,292	-3.18%
YoY %	-7.33%	2.58%	17.14%	13.94%	1.37%	-25.92%	-	-
Horiz. %	95.27%	102.80%	100.22%	85.56%	75.09%	74.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.11%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	68,564	54,628	46,185	63,809	76,838	80,184	45,071	32.37%
YoY %	25.51%	18.28%	-27.62%	-16.96%	-4.17%	77.91%	-	-
Horiz. %	152.12%	121.20%	102.47%	141.57%	170.48%	177.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,614,101	1,611,267	1,591,180	1,400,475	1,393,431	1,391,851	1,388,730	10.57%
YoY %	0.18%	1.26%	13.62%	0.51%	0.11%	0.22%	-	-
Horiz. %	116.23%	116.02%	114.58%	100.85%	100.34%	100.22%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	97,107	95,628	101,790	93,129	95,587	95,006	90,892	4.52%
YoY %	1.55%	-6.05%	9.30%	-2.57%	0.61%	4.53%	-	-
Horiz. %	106.84%	105.21%	111.99%	102.46%	105.17%	104.53%	100.00%	-
Div Payout %	83.35%	76.06%	83.05%	89.01%	104.10%	104.88%	74.32%	-
YoY %	9.58%	-8.42%	-6.70%	-14.50%	-0.74%	41.12%	-	-
Horiz. %	112.15%	102.34%	111.75%	119.77%	140.07%	141.12%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	1,614,101	1,611,267	1,591,180	1,400,475	1,393,431	1,391,851	1,388,730	10.57%
YoY %	0.18%	1.26%	13.62%	0.51%	0.11%	0.22%	-	-
Horiz. %	116.23%	116.02%	114.58%	100.85%	100.34%	100.22%	100.00%	-
NOSH	1,232,326	1,232,326	1,232,326	1,105,173	1,106,337	1,104,731	1,101,729	7.77%
YoY %	0.00%	0.00%	11.51%	-0.11%	0.15%	0.27%	-	-
Horiz. %	111.85%	111.85%	111.85%	100.31%	100.42%	100.27%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	62.95%	69.71%	72.63%	62.12%	54.44%	53.05%	73.07%	-
YoY %	-9.70%	-4.02%	16.92%	14.11%	2.62%	-27.40%	-	-
Horiz. %	86.15%	95.40%	99.40%	85.01%	74.50%	72.60%	100.00%	-
ROE	7.22%	7.80%	7.70%	7.47%	6.59%	6.51%	8.81%	-
YoY %	-7.44%	1.30%	3.08%	13.35%	1.23%	-26.11%	-	-
Horiz. %	81.95%	88.54%	87.40%	84.79%	74.80%	73.89%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	15.02	14.63	13.69	15.24	15.25	15.46	15.19	-0.74%
YoY %	2.67%	6.87%	-10.17%	-0.07%	-1.36%	1.78%	-	-
Horiz. %	98.88%	96.31%	90.13%	100.33%	100.39%	101.78%	100.00%	-
EPS	9.46	10.20	10.97	9.47	8.30	8.20	11.10	-10.13%
YoY %	-7.25%	-7.02%	15.84%	14.10%	1.22%	-26.13%	-	-
Horiz. %	85.23%	91.89%	98.83%	85.32%	74.77%	73.87%	100.00%	-
DPS	7.88	7.76	8.26	8.43	8.64	8.60	8.25	-3.02%
YoY %	1.55%	-6.05%	-2.02%	-2.43%	0.47%	4.24%	-	-
Horiz. %	95.52%	94.06%	100.12%	102.18%	104.73%	104.24%	100.00%	-
NAPS	1.3098	1.3075	1.2912	1.2672	1.2595	1.2599	1.2605	2.59%
YoY %	0.18%	1.26%	1.89%	0.61%	-0.03%	-0.05%	-	-
Horiz. %	103.91%	103.73%	102.44%	100.53%	99.92%	99.95%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,105,173
RPS	9.21	8.97	8.39	8.38	8.39	8.49	8.32	7.02%
YoY %	2.68%	6.91%	0.12%	-0.12%	-1.18%	2.04%	-	-
Horiz. %	110.70%	107.81%	100.84%	100.72%	100.84%	102.04%	100.00%	-
EPS	5.80	6.25	6.10	5.20	4.57	4.51	6.08	-3.10%
YoY %	-7.20%	2.46%	17.31%	13.79%	1.33%	-25.82%	-	-
Horiz. %	95.39%	102.80%	100.33%	85.53%	75.16%	74.18%	100.00%	-
DPS	4.83	4.76	5.06	4.63	4.75	4.73	4.52	4.53%
YoY %	1.47%	-5.93%	9.29%	-2.53%	0.42%	4.65%	-	-
Horiz. %	106.86%	105.31%	111.95%	102.43%	105.09%	104.65%	100.00%	-
NAPS	0.8028	0.8014	0.7914	0.6966	0.6931	0.6923	0.6907	10.57%
YoY %	0.17%	1.26%	13.61%	0.50%	0.12%	0.23%	-	-
Horiz. %	116.23%	116.03%	114.58%	100.85%	100.35%	100.23%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.46	1.29	1.50	1.60	1.64	1.65	1.61	-
P/RPS	9.72	8.81	10.95	10.50	10.76	10.67	10.60	-5.62%
YoY %	10.33%	-19.54%	4.29%	-2.42%	0.84%	0.66%	-	-
Horiz. %	91.70%	83.11%	103.30%	99.06%	101.51%	100.66%	100.00%	-
P/EPS	15.44	12.64	15.08	16.90	19.76	20.12	14.50	4.28%
YoY %	22.15%	-16.18%	-10.77%	-14.47%	-1.79%	38.76%	-	-
Horiz. %	106.48%	87.17%	104.00%	116.55%	136.28%	138.76%	100.00%	-
EY	6.48	7.91	6.63	5.92	5.06	4.97	6.89	-4.01%
YoY %	-18.08%	19.31%	11.99%	17.00%	1.81%	-27.87%	-	-
Horiz. %	94.05%	114.80%	96.23%	85.92%	73.44%	72.13%	100.00%	-
DY	5.40	6.02	5.51	5.27	5.27	5.21	5.12	3.62%
YoY %	-10.30%	9.26%	4.55%	0.00%	1.15%	1.76%	-	-
Horiz. %	105.47%	117.58%	107.62%	102.93%	102.93%	101.76%	100.00%	-
P/NAPS	1.11	0.99	1.16	1.26	1.30	1.31	1.28	-9.08%
YoY %	12.12%	-14.66%	-7.94%	-3.08%	-0.76%	2.34%	-	-
Horiz. %	86.72%	77.34%	90.62%	98.44%	101.56%	102.34%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	06/08/18	25/04/18	23/01/18	23/10/17	24/07/17	25/04/17	18/01/17	-
Price	1.48	1.38	1.40	1.59	1.64	1.65	1.65	-
P/RPS	9.85	9.43	10.22	10.43	10.76	10.67	10.86	-6.31%
YoY %	4.45%	-7.73%	-2.01%	-3.07%	0.84%	-1.75%	-	-
Horiz. %	90.70%	86.83%	94.11%	96.04%	99.08%	98.25%	100.00%	-
P/EPS	15.65	13.53	14.08	16.79	19.76	20.12	14.86	3.52%
YoY %	15.67%	-3.91%	-16.14%	-15.03%	-1.79%	35.40%	-	-
Horiz. %	105.32%	91.05%	94.75%	112.99%	132.97%	135.40%	100.00%	-
EY	6.39	7.39	7.10	5.95	5.06	4.97	6.73	-3.40%
YoY %	-13.53%	4.08%	19.33%	17.59%	1.81%	-26.15%	-	-
Horiz. %	94.95%	109.81%	105.50%	88.41%	75.19%	73.85%	100.00%	-
DY	5.32	5.62	5.90	5.30	5.27	5.21	5.00	4.23%
YoY %	-5.34%	-4.75%	11.32%	0.57%	1.15%	4.20%	-	-
Horiz. %	106.40%	112.40%	118.00%	106.00%	105.40%	104.20%	100.00%	-
P/NAPS	1.13	1.06	1.08	1.25	1.30	1.31	1.31	-9.40%
YoY %	6.60%	-1.85%	-13.60%	-3.85%	-0.76%	0.00%	-	-
Horiz. %	86.26%	80.92%	82.44%	95.42%	99.24%	100.00%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos