[AXREIT] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[AXREIT] AXIS REITS

Announcement Date

06-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 85.35%

YoY- 26.88%

Quarter Report

2Q2018 - Bursa Quarterly Announcement.pdf

Latest QR

Upcoming QR

AXREIT's Result

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	53,769	204,362	144,885	92,537	45,087	168,745	126,328	-43.44%
YoY %	-73.69%	41.05%	56.57%	105.24%	-73.28%	33.58%	-	-
Horiz. %	42.56%	161.77%	114.69%	73.25%	35.69%	133.58%	100.00%	-
PBT	26,594	159,448	88,061	58,322	31,430	122,560	78,471	-51.42%
YoY %	-83.32%	81.07%	50.99%	85.56%	-74.36%	56.19%	-	-
Horiz. %	33.89%	203.19%	112.22%	74.32%	40.05%	156.19%	100.00%	-
Tax	0	-4,469	-67	-67	0	0	0	-
YoY %	0.00%	-6,570.15%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	6,670.15%	100.00%	100.00%	-	-	-	-
NP	26,594	154,979	87,994	58,255	31,430	122,560	78,471	-51.42%
YoY %	-82.84%	76.12%	51.05%	85.35%	-74.36%	56.19%	-	-
Horiz. %	33.89%	197.50%	112.14%	74.24%	40.05%	156.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,594	154,979	87,994	58,255	31,430	122,560	78,471	-51.42%
YoY %	-82.84%	76.12%	51.05%	85.35%	-74.36%	56.19%	-	-
Horiz. %	33.89%	197.50%	112.14%	74.24%	40.05%	156.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	2.80%	0.08%	0.11%	0.00%	0.00%	0.00%	-
YoY %	0.00%	3,400.00%	-27.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	2,545.45%	72.73%	100.00%	-	-	-	-
Total Cost	27,175	49,383	56,891	34,282	13,657	46,185	47,857	-31.45%
YoY %	-44.97%	-13.20%	65.95%	151.02%	-70.43%	-3.49%	-	-
Horiz. %	56.78%	103.19%	118.88%	71.63%	28.54%	96.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,660,313	1,664,024	1,619,277	1,614,101	1,611,267	1,591,180	1,400,475	12.02%
YoY %	-0.22%	2.76%	0.32%	0.18%	1.26%	13.62%	-	-
Horiz. %	118.55%	118.82%	115.62%	115.25%	115.05%	113.62%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	29,076	108,138	77,513	48,553	23,907	101,790	69,846	-44.27%
YoY %	-73.11%	39.51%	59.65%	103.09%	-76.51%	45.73%	-	-
Horiz. %	41.63%	154.82%	110.98%	69.51%	34.23%	145.73%	100.00%	-
Div Payout %	109.33%	69.78%	88.09%	83.35%	76.06%	83.05%	89.01%	-
YoY %	56.68%	-20.79%	5.69%	9.58%	-8.42%	-6.70%	-	-
Horiz. %	122.83%	78.40%	98.97%	93.64%	85.45%	93.30%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	1,660,313	1,664,024	1,619,277	1,614,101	1,611,267	1,591,180	1,400,475	12.02%
YoY %	-0.22%	2.76%	0.32%	0.18%	1.26%	13.62%	-	-
Horiz. %	118.55%	118.82%	115.62%	115.25%	115.05%	113.62%	100.00%	-
NOSH	1,237,285	1,237,285	1,232,326	1,232,326	1,232,326	1,232,326	1,105,173	7.82%
YoY %	0.00%	0.40%	0.00%	0.00%	0.00%	11.51%	-	-
Horiz. %	111.95%	111.95%	111.51%	111.51%	111.51%	111.51%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	49.46%	75.84%	60.73%	62.95%	69.71%	72.63%	62.12%	-
YoY %	-34.78%	24.88%	-3.53%	-9.70%	-4.02%	16.92%	-	-
Horiz. %	79.62%	122.09%	97.76%	101.34%	112.22%	116.92%	100.00%	-
ROE	1.60%	9.31%	5.43%	3.61%	1.95%	7.70%	5.60%	-
YoY %	-82.81%	71.45%	50.42%	85.13%	-74.68%	37.50%	-	-
Horiz. %	28.57%	166.25%	96.96%	64.46%	34.82%	137.50%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	4.35	16.52	11.76	7.51	3.66	13.69	11.43	-47.51%
YoY %	-73.67%	40.48%	56.59%	105.19%	-73.27%	19.77%	-	-
Horiz. %	38.06%	144.53%	102.89%	65.70%	32.02%	119.77%	100.00%	-
EPS	2.15	12.57	7.14	4.73	2.55	10.97	7.10	-54.93%
YoY %	-82.90%	76.05%	50.95%	85.49%	-76.75%	54.51%	-	-
Horiz. %	30.28%	177.04%	100.56%	66.62%	35.92%	154.51%	100.00%	-
DPS	2.35	8.74	6.29	3.94	1.94	8.26	6.32	-48.32%
YoY %	-73.11%	38.95%	59.64%	103.09%	-76.51%	30.70%	-	-
Horiz. %	37.18%	138.29%	99.53%	62.34%	30.70%	130.70%	100.00%	-
NAPS	1.3419	1.3449	1.314	1.3098	1.3075	1.2912	1.2672	3.89%
YoY %	-0.22%	2.35%	0.32%	0.18%	1.26%	1.89%	-	-
Horiz. %	105.89%	106.13%	103.69%	103.36%	103.18%	101.89%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,232,326
RPS	3.08	11.69	8.29	5.30	2.58	9.66	7.23	-43.41%
YoY %	-73.65%	41.01%	56.42%	105.43%	-73.29%	33.61%	-	-
Horiz. %	42.60%	161.69%	114.66%	73.31%	35.68%	133.61%	100.00%	-
EPS	1.52	8.87	5.04	3.33	1.80	7.01	4.49	-51.45%
YoY %	-82.86%	75.99%	51.35%	85.00%	-74.32%	56.12%	-	-
Horiz. %	33.85%	197.55%	112.25%	74.16%	40.09%	156.12%	100.00%	-
DPS	1.66	6.19	4.44	2.78	1.37	5.82	4.00	-44.39%
YoY %	-73.18%	39.41%	59.71%	102.92%	-76.46%	45.50%	-	-
Horiz. %	41.50%	154.75%	111.00%	69.50%	34.25%	145.50%	100.00%	-
NAPS	0.9501	0.9522	0.9266	0.9237	0.922	0.9106	0.8014	12.02%
YoY %	-0.22%	2.76%	0.31%	0.18%	1.25%	13.63%	-	-
Horiz. %	118.56%	118.82%	115.62%	115.26%	115.05%	113.63%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.80	1.56	1.47	1.46	1.29	1.50	1.60	-
P/RPS	41.42	9.44	12.50	19.44	35.26	10.95	14.00	106.22%
YoY %	338.77%	-24.48%	-35.70%	-44.87%	222.01%	-21.79%	-	-
Horiz. %	295.86%	67.43%	89.29%	138.86%	251.86%	78.21%	100.00%	-
P/EPS	83.74	12.45	20.59	30.88	50.58	15.08	22.53	140.13%
YoY %	572.61%	-39.53%	-33.32%	-38.95%	235.41%	-33.07%	-	-
Horiz. %	371.68%	55.26%	91.39%	137.06%	224.50%	66.93%	100.00%	-
EY	1.19	8.03	4.86	3.24	1.98	6.63	4.44	-58.46%
YoY %	-85.18%	65.23%	50.00%	63.64%	-70.14%	49.32%	-	-
Horiz. %	26.80%	180.86%	109.46%	72.97%	44.59%	149.32%	100.00%	-
DY	1.31	5.60	4.28	2.70	1.50	5.51	3.95	-52.11%
YoY %	-76.61%	30.84%	58.52%	80.00%	-72.78%	39.49%	-	-
Horiz. %	33.16%	141.77%	108.35%	68.35%	37.97%	139.49%	100.00%	-
P/NAPS	1.34	1.16	1.12	1.11	0.99	1.16	1.26	4.19%
YoY %	15.52%	3.57%	0.90%	12.12%	-14.66%	-7.94%	-	-
Horiz. %	106.35%	92.06%	88.89%	88.10%	78.57%	92.06%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/04/19	22/01/19	23/10/18	06/08/18	25/04/18	23/01/18	23/10/17	-
Price	1.77	1.66	1.51	1.48	1.38	1.40	1.59	-
P/RPS	40.73	10.05	12.84	19.71	37.72	10.22	13.91	104.80%
YoY %	305.27%	-21.73%	-34.86%	-47.75%	269.08%	-26.53%	-	-
Horiz. %	292.81%	72.25%	92.31%	141.70%	271.17%	73.47%	100.00%	-
P/EPS	82.35	13.25	21.15	31.31	54.11	14.08	22.39	138.46%
YoY %	521.51%	-37.35%	-32.45%	-42.14%	284.30%	-37.11%	-	-
Horiz. %	367.80%	59.18%	94.46%	139.84%	241.67%	62.89%	100.00%	-
EY	1.21	7.55	4.73	3.19	1.85	7.10	4.47	-58.18%
YoY %	-83.97%	59.62%	48.28%	72.43%	-73.94%	58.84%	-	-
Horiz. %	27.07%	168.90%	105.82%	71.36%	41.39%	158.84%	100.00%	-
DY	1.33	5.27	4.17	2.66	1.41	5.90	3.97	-51.79%
YoY %	-74.76%	26.38%	56.77%	88.65%	-76.10%	48.61%	-	-
Horiz. %	33.50%	132.75%	105.04%	67.00%	35.52%	148.61%	100.00%	-
P/NAPS	1.32	1.23	1.15	1.13	1.06	1.08	1.25	3.70%
YoY %	7.32%	6.96%	1.77%	6.60%	-1.85%	-13.60%	-	-
Horiz. %	105.60%	98.40%	92.00%	90.40%	84.80%	86.40%	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