[AXREIT] QoQ Cumulative 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- 70.91%

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
Cumulative Result
Revenue	92,537	45,087	168,745	126,328	84,332	42,693	167,363	-32.70%
YoY %	105.24%	-73.28%	33.58%	49.80%	97.53%	-74.49%	-	-
Horiz. %	55.29%	26.94%	100.83%	75.48%	50.39%	25.51%	100.00%	-
PBT	58,322	31,430	122,560	78,471	45,913	22,647	122,292	-39.04%
YoY %	85.56%	-74.36%	56.19%	70.91%	102.73%	-81.48%	-	-
Horiz. %	47.69%	25.70%	100.22%	64.17%	37.54%	18.52%	100.00%	-
Tax	-67	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	58,255	31,430	122,560	78,471	45,913	22,647	122,292	-39.08%
YoY %	85.35%	-74.36%	56.19%	70.91%	102.73%	-81.48%	-	-
Horiz. %	47.64%	25.70%	100.22%	64.17%	37.54%	18.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,255	31,430	122,560	78,471	45,913	22,647	122,292	-39.08%
YoY %	85.35%	-74.36%	56.19%	70.91%	102.73%	-81.48%	-	-
Horiz. %	47.64%	25.70%	100.22%	64.17%	37.54%	18.52%	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	34,282	13,657	46,185	47,857	38,419	20,046	45,071	-16.71%
YoY %	151.02%	-70.43%	-3.49%	24.57%	91.65%	-55.52%	-	-
Horiz. %	76.06%	30.30%	102.47%	106.18%	85.24%	44.48%	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	48,553	23,907	101,790	69,846	47,793	23,751	90,892	-34.24%
YoY %	103.09%	-76.51%	45.73%	46.14%	101.23%	-73.87%	-	-
Horiz. %	53.42%	26.30%	111.99%	76.85%	52.58%	26.13%	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	3.61%	1.95%	7.70%	5.60%	3.29%	1.63%	8.81%	-
YoY %	85.13%	-74.68%	37.50%	70.21%	101.84%	-81.50%	-	-
Horiz. %	40.98%	22.13%	87.40%	63.56%	37.34%	18.50%	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	7.51	3.66	13.69	11.43	7.62	3.86	15.19	-37.55%
YoY %	105.19%	-73.27%	19.77%	50.00%	97.41%	-74.59%	-	-
Horiz. %	49.44%	24.09%	90.13%	75.25%	50.16%	25.41%	100.00%	-
EPS	4.73	2.55	10.97	7.10	4.15	2.05	11.10	-43.46%
YoY %	85.49%	-76.75%	54.51%	71.08%	102.44%	-81.53%	-	-
Horiz. %	42.61%	22.97%	98.83%	63.96%	37.39%	18.47%	100.00%	-
DPS	3.94	1.94	8.26	6.32	4.32	2.15	8.25	-38.98%
YoY %	103.09%	-76.51%	30.70%	46.30%	100.93%	-73.94%	-	-
Horiz. %	47.76%	23.52%	100.12%	76.61%	52.36%	26.06%	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	5.30	2.58	9.66	7.23	4.83	2.44	9.58	-32.68%
YoY %	105.43%	-73.29%	33.61%	49.69%	97.95%	-74.53%	-	-
Horiz. %	55.32%	26.93%	100.84%	75.47%	50.42%	25.47%	100.00%	-
EPS	3.33	1.80	7.01	4.49	2.63	1.30	7.00	-39.14%
YoY %	85.00%	-74.32%	56.12%	70.72%	102.31%	-81.43%	-	-
Horiz. %	47.57%	25.71%	100.14%	64.14%	37.57%	18.57%	100.00%	-
DPS	2.78	1.37	5.82	4.00	2.73	1.36	5.20	-34.20%
YoY %	102.92%	-76.46%	45.50%	46.52%	100.74%	-73.85%	-	-
Horiz. %	53.46%	26.35%	111.92%	76.92%	52.50%	26.15%	100.00%	-
NAPS	0.9237	0.922	0.9106	0.8014	0.7974	0.7965	0.7947	10.57%
YoY %	0.18%	1.25%	13.63%	0.50%	0.11%	0.23%	-	-
Horiz. %	116.23%	116.02%	114.58%	100.84%	100.34%	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	19.44	35.26	10.95	14.00	21.51	42.70	10.60	49.99%
YoY %	-44.87%	222.01%	-21.79%	-34.91%	-49.63%	302.83%	-	-
Horiz. %	183.40%	332.64%	103.30%	132.08%	202.92%	402.83%	100.00%	-
P/EPS	30.88	50.58	15.08	22.53	39.52	80.49	14.50	65.75%
YoY %	-38.95%	235.41%	-33.07%	-42.99%	-50.90%	455.10%	-	-
Horiz. %	212.97%	348.83%	104.00%	155.38%	272.55%	555.10%	100.00%	-
EY	3.24	1.98	6.63	4.44	2.53	1.24	6.89	-39.61%
YoY %	63.64%	-70.14%	49.32%	75.49%	104.03%	-82.00%	-	-
Horiz. %	47.02%	28.74%	96.23%	64.44%	36.72%	18.00%	100.00%	-
DY	2.70	1.50	5.51	3.95	2.63	1.30	5.12	-34.80%
YoY %	80.00%	-72.78%	39.49%	50.19%	102.31%	-74.61%	-	-
Horiz. %	52.73%	29.30%	107.62%	77.15%	51.37%	25.39%	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	19.71	37.72	10.22	13.91	21.51	42.70	10.86	48.95%
YoY %	-47.75%	269.08%	-26.53%	-35.33%	-49.63%	293.19%	-	-
Horiz. %	181.49%	347.33%	94.11%	128.08%	198.07%	393.19%	100.00%	-
P/EPS	31.31	54.11	14.08	22.39	39.52	80.49	14.86	64.57%
YoY %	-42.14%	284.30%	-37.11%	-43.35%	-50.90%	441.66%	-	-
Horiz. %	210.70%	364.13%	94.75%	150.67%	265.95%	541.66%	100.00%	-
EY	3.19	1.85	7.10	4.47	2.53	1.24	6.73	-39.29%
YoY %	72.43%	-73.94%	58.84%	76.68%	104.03%	-81.58%	-	-
Horiz. %	47.40%	27.49%	105.50%	66.42%	37.59%	18.42%	100.00%	-
DY	2.66	1.41	5.90	3.97	2.63	1.30	5.00	-34.41%
YoY %	88.65%	-76.10%	48.61%	50.95%	102.31%	-74.00%	-	-
Horiz. %	53.20%	28.20%	118.00%	79.40%	52.60%	26.00%	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