[AXREIT] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.0%
YoY- -7.05%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 220,518 219,084 216,409 215,769 215,926 215,076 204,362 5.20%
PBT 120,802 117,124 213,451 109,053 111,282 106,376 159,448 -16.90%
Tax 0 0 -4,213 0 0 0 -4,469 -
NP 120,802 117,124 209,238 109,053 111,282 106,376 154,979 -15.31%
-
NP to SH 120,802 117,124 209,238 109,053 111,282 106,376 154,979 -15.31%
-
Tax Rate 0.00% 0.00% 1.97% 0.00% 0.00% 0.00% 2.80% -
Total Cost 99,716 101,960 7,171 106,716 104,644 108,700 49,383 59.82%
-
Net Worth 2,135,082 2,103,928 2,078,816 1,657,219 1,660,313 1,660,313 1,664,024 18.09%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 122,598 121,155 132,904 116,469 116,552 116,304 108,138 8.73%
Div Payout % 101.49% 103.44% 63.52% 106.80% 104.74% 109.33% 69.78% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,135,082 2,103,928 2,078,816 1,657,219 1,660,313 1,660,313 1,664,024 18.09%
NOSH 1,442,331 1,442,331 1,435,250 1,237,285 1,237,285 1,237,285 1,237,285 10.77%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 54.78% 53.46% 96.69% 50.54% 51.54% 49.46% 75.84% -
ROE 5.66% 5.57% 10.07% 6.58% 6.70% 6.41% 9.31% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.29 15.19 15.08 17.44 17.45 17.38 16.52 -5.03%
EPS 8.40 8.16 16.61 8.81 9.00 8.60 12.57 -23.58%
DPS 8.50 8.40 9.26 9.41 9.42 9.40 8.74 -1.84%
NAPS 1.4803 1.4587 1.4484 1.3394 1.3419 1.3419 1.3449 6.61%
Adjusted Per Share Value based on latest NOSH - 1,237,285
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.97 10.90 10.76 10.73 10.74 10.70 10.16 5.25%
EPS 6.01 5.83 10.41 5.42 5.54 5.29 7.71 -15.31%
DPS 6.10 6.03 6.61 5.79 5.80 5.78 5.38 8.74%
NAPS 1.062 1.0465 1.034 0.8243 0.8258 0.8258 0.8277 18.09%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.06 1.83 1.77 1.85 1.75 1.80 1.56 -
P/RPS 13.47 12.05 11.74 10.61 10.03 10.36 9.44 26.77%
P/EPS 24.60 22.54 12.14 20.99 19.46 20.94 12.45 57.52%
EY 4.07 4.44 8.24 4.76 5.14 4.78 8.03 -36.45%
DY 4.13 4.59 5.23 5.09 5.38 5.22 5.60 -18.38%
P/NAPS 1.39 1.25 1.22 1.38 1.30 1.34 1.16 12.82%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 20/05/20 20/01/20 21/10/19 24/07/19 29/04/19 22/01/19 -
Price 2.10 1.95 1.77 1.80 1.84 1.77 1.66 -
P/RPS 13.74 12.84 11.74 10.32 10.54 10.18 10.05 23.20%
P/EPS 25.07 24.01 12.14 20.42 20.46 20.59 13.25 53.03%
EY 3.99 4.16 8.24 4.90 4.89 4.86 7.55 -34.65%
DY 4.05 4.31 5.23 5.23 5.12 5.31 5.27 -16.11%
P/NAPS 1.42 1.34 1.22 1.34 1.37 1.32 1.23 10.05%

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