[AXREIT] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 32.09%
YoY- 26.45%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 215,769 215,926 215,076 204,362 193,180 185,074 180,348 12.68%
PBT 109,053 111,282 106,376 159,448 117,414 116,644 125,720 -9.03%
Tax 0 0 0 -4,469 -89 -134 0 -
NP 109,053 111,282 106,376 154,979 117,325 116,510 125,720 -9.03%
-
NP to SH 109,053 111,282 106,376 154,979 117,325 116,510 125,720 -9.03%
-
Tax Rate 0.00% 0.00% 0.00% 2.80% 0.08% 0.11% 0.00% -
Total Cost 106,716 104,644 108,700 49,383 75,854 68,564 54,628 56.20%
-
Net Worth 1,657,219 1,660,313 1,660,313 1,664,024 1,619,277 1,614,101 1,611,267 1.89%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 116,469 116,552 116,304 108,138 103,351 97,107 95,628 14.03%
Div Payout % 106.80% 104.74% 109.33% 69.78% 88.09% 83.35% 76.06% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,657,219 1,660,313 1,660,313 1,664,024 1,619,277 1,614,101 1,611,267 1.89%
NOSH 1,237,285 1,237,285 1,237,285 1,237,285 1,232,326 1,232,326 1,232,326 0.26%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 50.54% 51.54% 49.46% 75.84% 60.73% 62.95% 69.71% -
ROE 6.58% 6.70% 6.41% 9.31% 7.25% 7.22% 7.80% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.44 17.45 17.38 16.52 15.68 15.02 14.63 12.41%
EPS 8.81 9.00 8.60 12.57 9.52 9.46 10.20 -9.29%
DPS 9.41 9.42 9.40 8.74 8.39 7.88 7.76 13.70%
NAPS 1.3394 1.3419 1.3419 1.3449 1.314 1.3098 1.3075 1.61%
Adjusted Per Share Value based on latest NOSH - 1,237,285
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.73 10.74 10.70 10.16 9.61 9.21 8.97 12.67%
EPS 5.42 5.54 5.29 7.71 5.84 5.80 6.25 -9.05%
DPS 5.79 5.80 5.78 5.38 5.14 4.83 4.76 13.93%
NAPS 0.8243 0.8258 0.8258 0.8277 0.8054 0.8028 0.8014 1.89%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.85 1.75 1.80 1.56 1.47 1.46 1.29 -
P/RPS 10.61 10.03 10.36 9.44 9.38 9.72 8.81 13.18%
P/EPS 20.99 19.46 20.94 12.45 15.44 15.44 12.64 40.18%
EY 4.76 5.14 4.78 8.03 6.48 6.48 7.91 -28.70%
DY 5.09 5.38 5.22 5.60 5.71 5.40 6.02 -10.57%
P/NAPS 1.38 1.30 1.34 1.16 1.12 1.11 0.99 24.75%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/10/19 24/07/19 29/04/19 22/01/19 23/10/18 06/08/18 25/04/18 -
Price 1.80 1.84 1.77 1.66 1.51 1.48 1.38 -
P/RPS 10.32 10.54 10.18 10.05 9.63 9.85 9.43 6.19%
P/EPS 20.42 20.46 20.59 13.25 15.86 15.65 13.53 31.54%
EY 4.90 4.89 4.86 7.55 6.31 6.39 7.39 -23.94%
DY 5.23 5.12 5.31 5.27 5.55 5.32 5.62 -4.67%
P/NAPS 1.34 1.37 1.32 1.23 1.15 1.13 1.06 16.89%

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