[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
23-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 56.19%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 144,885 92,537 45,087 168,745 126,328 84,332 42,693 125.66%
PBT 88,061 58,322 31,430 122,560 78,471 45,913 22,647 147.07%
Tax -67 -67 0 0 0 0 0 -
NP 87,994 58,255 31,430 122,560 78,471 45,913 22,647 146.94%
-
NP to SH 87,994 58,255 31,430 122,560 78,471 45,913 22,647 146.94%
-
Tax Rate 0.08% 0.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 56,891 34,282 13,657 46,185 47,857 38,419 20,046 100.32%
-
Net Worth 1,619,277 1,614,101 1,611,267 1,591,180 1,400,475 1,393,431 1,391,851 10.60%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 77,513 48,553 23,907 101,790 69,846 47,793 23,751 119.86%
Div Payout % 88.09% 83.35% 76.06% 83.05% 89.01% 104.10% 104.88% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,619,277 1,614,101 1,611,267 1,591,180 1,400,475 1,393,431 1,391,851 10.60%
NOSH 1,232,326 1,232,326 1,232,326 1,232,326 1,105,173 1,106,337 1,104,731 7.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 60.73% 62.95% 69.71% 72.63% 62.12% 54.44% 53.05% -
ROE 5.43% 3.61% 1.95% 7.70% 5.60% 3.29% 1.63% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.76 7.51 3.66 13.69 11.43 7.62 3.86 110.01%
EPS 7.14 4.73 2.55 10.97 7.10 4.15 2.05 129.59%
DPS 6.29 3.94 1.94 8.26 6.32 4.32 2.15 104.42%
NAPS 1.314 1.3098 1.3075 1.2912 1.2672 1.2595 1.2599 2.83%
Adjusted Per Share Value based on latest NOSH - 1,232,326
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.21 4.60 2.24 8.39 6.28 4.19 2.12 125.98%
EPS 4.38 2.90 1.56 6.10 3.90 2.28 1.13 146.55%
DPS 3.86 2.42 1.19 5.06 3.47 2.38 1.18 120.20%
NAPS 0.8054 0.8028 0.8014 0.7914 0.6966 0.6931 0.6923 10.60%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.47 1.46 1.29 1.50 1.60 1.64 1.65 -
P/RPS 12.50 19.44 35.26 10.95 14.00 21.51 42.70 -55.87%
P/EPS 20.59 30.88 50.58 15.08 22.53 39.52 80.49 -59.66%
EY 4.86 3.24 1.98 6.63 4.44 2.53 1.24 148.37%
DY 4.28 2.70 1.50 5.51 3.95 2.63 1.30 121.14%
P/NAPS 1.12 1.11 0.99 1.16 1.26 1.30 1.31 -9.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/10/18 06/08/18 25/04/18 23/01/18 23/10/17 24/07/17 25/04/17 -
Price 1.51 1.48 1.38 1.40 1.59 1.64 1.65 -
P/RPS 12.84 19.71 37.72 10.22 13.91 21.51 42.70 -55.08%
P/EPS 21.15 31.31 54.11 14.08 22.39 39.52 80.49 -58.94%
EY 4.73 3.19 1.85 7.10 4.47 2.53 1.24 143.93%
DY 4.17 2.66 1.41 5.90 3.97 2.63 1.30 117.34%
P/NAPS 1.15 1.13 1.06 1.08 1.25 1.30 1.31 -8.31%

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