[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -81.48%
YoY- -9.84%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 168,745 126,328 84,332 42,693 167,363 124,973 82,991 60.28%
PBT 122,560 78,471 45,913 22,647 122,292 98,026 61,570 58.04%
Tax 0 0 0 0 0 0 0 -
NP 122,560 78,471 45,913 22,647 122,292 98,026 61,570 58.04%
-
NP to SH 122,560 78,471 45,913 22,647 122,292 98,026 61,570 58.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 46,185 47,857 38,419 20,046 45,071 26,947 21,421 66.66%
-
Net Worth 1,591,180 1,400,475 1,393,431 1,391,851 1,388,730 1,386,682 1,370,482 10.43%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 101,790 69,846 47,793 23,751 90,892 67,737 45,078 71.86%
Div Payout % 83.05% 89.01% 104.10% 104.88% 74.32% 69.10% 73.21% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,591,180 1,400,475 1,393,431 1,391,851 1,388,730 1,386,682 1,370,482 10.43%
NOSH 1,232,326 1,105,173 1,106,337 1,104,731 1,101,729 1,101,415 1,099,464 7.87%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 72.63% 62.12% 54.44% 53.05% 73.07% 78.44% 74.19% -
ROE 7.70% 5.60% 3.29% 1.63% 8.81% 7.07% 4.49% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.69 11.43 7.62 3.86 15.19 11.35 7.55 48.53%
EPS 10.97 7.10 4.15 2.05 11.10 8.90 5.60 56.36%
DPS 8.26 6.32 4.32 2.15 8.25 6.15 4.10 59.31%
NAPS 1.2912 1.2672 1.2595 1.2599 1.2605 1.259 1.2465 2.37%
Adjusted Per Share Value based on latest NOSH - 1,104,731
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.39 6.28 4.19 2.12 8.32 6.22 4.13 60.19%
EPS 6.10 3.90 2.28 1.13 6.08 4.88 3.06 58.19%
DPS 5.06 3.47 2.38 1.18 4.52 3.37 2.24 71.90%
NAPS 0.7914 0.6966 0.6931 0.6923 0.6907 0.6897 0.6817 10.42%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.50 1.60 1.64 1.65 1.61 1.75 1.70 -
P/RPS 10.95 14.00 21.51 42.70 10.60 15.42 22.52 -38.08%
P/EPS 15.08 22.53 39.52 80.49 14.50 19.66 30.36 -37.20%
EY 6.63 4.44 2.53 1.24 6.89 5.09 3.29 59.33%
DY 5.51 3.95 2.63 1.30 5.12 3.51 2.41 73.28%
P/NAPS 1.16 1.26 1.30 1.31 1.28 1.39 1.36 -10.03%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/01/18 23/10/17 24/07/17 25/04/17 18/01/17 24/10/16 04/08/16 -
Price 1.40 1.59 1.64 1.65 1.65 1.75 1.79 -
P/RPS 10.22 13.91 21.51 42.70 10.86 15.42 23.71 -42.85%
P/EPS 14.08 22.39 39.52 80.49 14.86 19.66 31.96 -42.01%
EY 7.10 4.47 2.53 1.24 6.73 5.09 3.13 72.38%
DY 5.90 3.97 2.63 1.30 5.00 3.51 2.29 87.61%
P/NAPS 1.08 1.25 1.30 1.31 1.31 1.39 1.44 -17.40%

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