[AXREIT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[AXREIT] AXIS REITS

Announcement Date

25-Apr-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- 2.58%

YoY- 38.78%

Quarter Report

1Q2018 - Bursa Quarterly Announcement.pdf

Latest QR

Upcoming QR

AXREIT's Result

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	204,362	193,180	185,074	180,348	168,745	168,437	168,664	13.61%
YoY %	5.79%	4.38%	2.62%	6.88%	0.18%	-0.13%	-	-
Horiz. %	121.17%	114.54%	109.73%	106.93%	100.05%	99.87%	100.00%	-
PBT	159,448	117,414	116,644	125,720	122,560	104,628	91,826	44.32%
YoY %	35.80%	0.66%	-7.22%	2.58%	17.14%	13.94%	-	-
Horiz. %	173.64%	127.87%	127.03%	136.91%	133.47%	113.94%	100.00%	-
Tax	-4,469	-89	-134	0	0	0	0	-
YoY %	-4,921.35%	33.58%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	3,335.07%	66.42%	100.00%	-	-	-	-	-
NP	154,979	117,325	116,510	125,720	122,560	104,628	91,826	41.61%
YoY %	32.09%	0.70%	-7.33%	2.58%	17.14%	13.94%	-	-
Horiz. %	168.77%	127.77%	126.88%	136.91%	133.47%	113.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,979	117,325	116,510	125,720	122,560	104,628	91,826	41.61%
YoY %	32.09%	0.70%	-7.33%	2.58%	17.14%	13.94%	-	-
Horiz. %	168.77%	127.77%	126.88%	136.91%	133.47%	113.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.80%	0.08%	0.11%	0.00%	0.00%	0.00%	0.00%	-
YoY %	3,400.00%	-27.27%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	2,545.45%	72.73%	100.00%	-	-	-	-	-
Total Cost	49,383	75,854	68,564	54,628	46,185	63,809	76,838	-25.46%
YoY %	-34.90%	10.63%	25.51%	18.28%	-27.62%	-16.96%	-	-
Horiz. %	64.27%	98.72%	89.23%	71.10%	60.11%	83.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,664,024	1,619,277	1,614,101	1,611,267	1,591,180	1,400,475	1,393,431	12.52%
YoY %	2.76%	0.32%	0.18%	1.26%	13.62%	0.51%	-	-
Horiz. %	119.42%	116.21%	115.84%	115.63%	114.19%	100.51%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	108,138	103,351	97,107	95,628	101,790	93,129	95,587	8.54%
YoY %	4.63%	6.43%	1.55%	-6.05%	9.30%	-2.57%	-	-
Horiz. %	113.13%	108.12%	101.59%	100.04%	106.49%	97.43%	100.00%	-
Div Payout %	69.78%	88.09%	83.35%	76.06%	83.05%	89.01%	104.10%	-
YoY %	-20.79%	5.69%	9.58%	-8.42%	-6.70%	-14.50%	-	-
Horiz. %	67.03%	84.62%	80.07%	73.06%	79.78%	85.50%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	1,664,024	1,619,277	1,614,101	1,611,267	1,591,180	1,400,475	1,393,431	12.52%
YoY %	2.76%	0.32%	0.18%	1.26%	13.62%	0.51%	-	-
Horiz. %	119.42%	116.21%	115.84%	115.63%	114.19%	100.51%	100.00%	-
NOSH	1,237,285	1,232,326	1,232,326	1,232,326	1,232,326	1,105,173	1,106,337	7.72%
YoY %	0.40%	0.00%	0.00%	0.00%	11.51%	-0.11%	-	-
Horiz. %	111.84%	111.39%	111.39%	111.39%	111.39%	99.89%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	75.84%	60.73%	62.95%	69.71%	72.63%	62.12%	54.44%	-
YoY %	24.88%	-3.53%	-9.70%	-4.02%	16.92%	14.11%	-	-
Horiz. %	139.31%	111.55%	115.63%	128.05%	133.41%	114.11%	100.00%	-
ROE	9.31%	7.25%	7.22%	7.80%	7.70%	7.47%	6.59%	-
YoY %	28.41%	0.42%	-7.44%	1.30%	3.08%	13.35%	-	-
Horiz. %	141.27%	110.02%	109.56%	118.36%	116.84%	113.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	16.52	15.68	15.02	14.63	13.69	15.24	15.25	5.46%
YoY %	5.36%	4.39%	2.67%	6.87%	-10.17%	-0.07%	-	-
Horiz. %	108.33%	102.82%	98.49%	95.93%	89.77%	99.93%	100.00%	-
EPS	12.57	9.52	9.46	10.20	10.97	9.47	8.30	31.77%
YoY %	32.04%	0.63%	-7.25%	-7.02%	15.84%	14.10%	-	-
Horiz. %	151.45%	114.70%	113.98%	122.89%	132.17%	114.10%	100.00%	-
DPS	8.74	8.39	7.88	7.76	8.26	8.43	8.64	0.76%
YoY %	4.17%	6.47%	1.55%	-6.05%	-2.02%	-2.43%	-	-
Horiz. %	101.16%	97.11%	91.20%	89.81%	95.60%	97.57%	100.00%	-
NAPS	1.3449	1.314	1.3098	1.3075	1.2912	1.2672	1.2595	4.45%
YoY %	2.35%	0.32%	0.18%	1.26%	1.89%	0.61%	-	-
Horiz. %	106.78%	104.33%	103.99%	103.81%	102.52%	100.61%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,232,326
RPS	11.69	11.05	10.59	10.32	9.66	9.64	9.65	13.59%
YoY %	5.79%	4.34%	2.62%	6.83%	0.21%	-0.10%	-	-
Horiz. %	121.14%	114.51%	109.74%	106.94%	100.10%	99.90%	100.00%	-
EPS	8.87	6.71	6.67	7.19	7.01	5.99	5.25	41.71%
YoY %	32.19%	0.60%	-7.23%	2.57%	17.03%	14.10%	-	-
Horiz. %	168.95%	127.81%	127.05%	136.95%	133.52%	114.10%	100.00%	-
DPS	6.19	5.91	5.56	5.47	5.82	5.33	5.47	8.56%
YoY %	4.74%	6.29%	1.65%	-6.01%	9.19%	-2.56%	-	-
Horiz. %	113.16%	108.04%	101.65%	100.00%	106.40%	97.44%	100.00%	-
NAPS	0.9522	0.9266	0.9237	0.922	0.9106	0.8014	0.7974	12.51%
YoY %	2.76%	0.31%	0.18%	1.25%	13.63%	0.50%	-	-
Horiz. %	119.41%	116.20%	115.84%	115.63%	114.20%	100.50%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.56	1.47	1.46	1.29	1.50	1.60	1.64	-
P/RPS	9.44	9.38	9.72	8.81	10.95	10.50	10.76	-8.33%
YoY %	0.64%	-3.50%	10.33%	-19.54%	4.29%	-2.42%	-	-
Horiz. %	87.73%	87.17%	90.33%	81.88%	101.77%	97.58%	100.00%	-
P/EPS	12.45	15.44	15.44	12.64	15.08	16.90	19.76	-26.44%
YoY %	-19.37%	0.00%	22.15%	-16.18%	-10.77%	-14.47%	-	-
Horiz. %	63.01%	78.14%	78.14%	63.97%	76.32%	85.53%	100.00%	-
EY	8.03	6.48	6.48	7.91	6.63	5.92	5.06	35.93%
YoY %	23.92%	0.00%	-18.08%	19.31%	11.99%	17.00%	-	-
Horiz. %	158.70%	128.06%	128.06%	156.32%	131.03%	117.00%	100.00%	-
DY	5.60	5.71	5.40	6.02	5.51	5.27	5.27	4.12%
YoY %	-1.93%	5.74%	-10.30%	9.26%	4.55%	0.00%	-	-
Horiz. %	106.26%	108.35%	102.47%	114.23%	104.55%	100.00%	100.00%	-
P/NAPS	1.16	1.12	1.11	0.99	1.16	1.26	1.30	-7.29%
YoY %	3.57%	0.90%	12.12%	-14.66%	-7.94%	-3.08%	-	-
Horiz. %	89.23%	86.15%	85.38%	76.15%	89.23%	96.92%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	22/01/19	23/10/18	06/08/18	25/04/18	23/01/18	23/10/17	24/07/17	-
Price	1.66	1.51	1.48	1.38	1.40	1.59	1.64	-
P/RPS	10.05	9.63	9.85	9.43	10.22	10.43	10.76	-4.43%
YoY %	4.36%	-2.23%	4.45%	-7.73%	-2.01%	-3.07%	-	-
Horiz. %	93.40%	89.50%	91.54%	87.64%	94.98%	96.93%	100.00%	-
P/EPS	13.25	15.86	15.65	13.53	14.08	16.79	19.76	-23.33%
YoY %	-16.46%	1.34%	15.67%	-3.91%	-16.14%	-15.03%	-	-
Horiz. %	67.05%	80.26%	79.20%	68.47%	71.26%	84.97%	100.00%	-
EY	7.55	6.31	6.39	7.39	7.10	5.95	5.06	30.48%
YoY %	19.65%	-1.25%	-13.53%	4.08%	19.33%	17.59%	-	-
Horiz. %	149.21%	124.70%	126.28%	146.05%	140.32%	117.59%	100.00%	-
DY	5.27	5.55	5.32	5.62	5.90	5.30	5.27	0.00%
YoY %	-5.05%	4.32%	-5.34%	-4.75%	11.32%	0.57%	-	-
Horiz. %	100.00%	105.31%	100.95%	106.64%	111.95%	100.57%	100.00%	-
P/NAPS	1.23	1.15	1.13	1.06	1.08	1.25	1.30	-3.61%
YoY %	6.96%	1.77%	6.60%	-1.85%	-13.60%	-3.85%	-	-
Horiz. %	94.62%	88.46%	86.92%	81.54%	83.08%	96.15%	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