[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 53.1%
YoY- -32.1%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 179,467 117,858 57,482 224,939 167,425 110,259 54,771 120.44%
PBT 100,382 63,332 31,962 142,571 92,793 60,401 29,281 127.18%
Tax 0 0 0 -507 0 0 0 -
NP 100,382 63,332 31,962 142,064 92,793 60,401 29,281 127.18%
-
NP to SH 100,382 63,332 31,962 142,064 92,793 60,401 29,281 127.18%
-
Tax Rate 0.00% 0.00% 0.00% 0.36% 0.00% 0.00% 0.00% -
Total Cost 79,085 54,526 25,520 82,875 74,632 49,858 25,490 112.57%
-
Net Worth 2,131,679 2,129,365 2,130,233 2,122,967 2,137,246 2,135,082 2,103,928 0.87%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 102,410 66,972 32,256 126,203 93,751 61,299 30,288 125.10%
Div Payout % 102.02% 105.75% 100.92% 88.84% 101.03% 101.49% 103.44% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,131,679 2,129,365 2,130,233 2,122,967 2,137,246 2,135,082 2,103,928 0.87%
NOSH 1,446,481 1,446,481 1,446,481 1,442,331 1,442,331 1,442,331 1,442,331 0.19%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 55.93% 53.74% 55.60% 63.16% 55.42% 54.78% 53.46% -
ROE 4.71% 2.97% 1.50% 6.69% 4.34% 2.83% 1.39% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.41 8.15 3.97 15.60 11.61 7.64 3.80 119.96%
EPS 6.94 4.38 2.21 9.86 6.44 4.20 2.04 126.02%
DPS 7.08 4.63 2.23 8.75 6.50 4.25 2.10 124.67%
NAPS 1.4737 1.4721 1.4727 1.4719 1.4818 1.4803 1.4587 0.68%
Adjusted Per Share Value based on latest NOSH - 1,442,331
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.93 5.86 2.86 11.19 8.33 5.48 2.72 120.73%
EPS 4.99 3.15 1.59 7.07 4.62 3.00 1.46 126.72%
DPS 5.09 3.33 1.60 6.28 4.66 3.05 1.51 124.64%
NAPS 1.0603 1.0591 1.0596 1.0559 1.063 1.062 1.0465 0.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.90 1.91 1.95 2.03 2.16 2.06 1.83 -
P/RPS 15.31 23.44 49.07 13.02 18.61 26.95 48.19 -53.40%
P/EPS 27.38 43.62 88.25 20.61 33.57 49.19 90.14 -54.78%
EY 3.65 2.29 1.13 4.85 2.98 2.03 1.11 120.96%
DY 3.73 2.42 1.14 4.31 3.01 2.06 1.15 118.95%
P/NAPS 1.29 1.30 1.32 1.38 1.46 1.39 1.25 2.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 21/10/21 21/07/21 21/04/21 20/01/21 21/10/20 26/08/20 20/05/20 -
Price 1.95 1.93 1.92 1.93 2.11 2.10 1.95 -
P/RPS 15.72 23.69 48.32 12.38 18.18 27.47 51.35 -54.54%
P/EPS 28.10 44.08 86.89 19.59 32.80 50.15 96.05 -55.89%
EY 3.56 2.27 1.15 5.10 3.05 1.99 1.04 126.96%
DY 3.63 2.40 1.16 4.53 3.08 2.02 1.08 124.21%
P/NAPS 1.32 1.31 1.30 1.31 1.42 1.42 1.34 -0.99%

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