[AXREIT] YoY Annualized 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- -7.33%

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. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	235,716	220,518	215,926	185,074	168,664	165,982	163,912	6.23%
YoY %	6.89%	2.13%	16.67%	9.73%	1.62%	1.26%	-	-
Horiz. %	143.81%	134.53%	131.73%	112.91%	102.90%	101.26%	100.00%	-
PBT	126,664	120,802	111,282	116,644	91,826	123,140	110,446	2.30%
YoY %	4.85%	8.55%	-4.60%	27.03%	-25.43%	11.49%	-	-
Horiz. %	114.68%	109.38%	100.76%	105.61%	83.14%	111.49%	100.00%	-
Tax	0	0	0	-134	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-	-	-
NP	126,664	120,802	111,282	116,510	91,826	123,140	110,446	2.30%
YoY %	4.85%	8.55%	-4.49%	26.88%	-25.43%	11.49%	-	-
Horiz. %	114.68%	109.38%	100.76%	105.49%	83.14%	111.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,664	120,802	111,282	116,510	91,826	123,140	110,446	2.30%
YoY %	4.85%	8.55%	-4.49%	26.88%	-25.43%	11.49%	-	-
Horiz. %	114.68%	109.38%	100.76%	105.49%	83.14%	111.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.11%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-	-	-
Total Cost	109,052	99,716	104,644	68,564	76,838	42,842	53,466	12.60%
YoY %	9.36%	-4.71%	52.62%	-10.77%	79.35%	-19.87%	-	-
Horiz. %	203.97%	186.50%	195.72%	128.24%	143.71%	80.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,129,365	2,135,082	1,660,313	1,614,101	1,393,431	1,370,482	1,352,251	7.85%
YoY %	-0.27%	28.60%	2.86%	15.84%	1.67%	1.35%	-	-
Horiz. %	157.47%	157.89%	122.78%	119.36%	103.05%	101.35%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	133,944	122,598	116,552	97,107	95,587	90,156	92,038	6.44%
YoY %	9.25%	5.19%	20.02%	1.59%	6.02%	-2.04%	-	-
Horiz. %	145.53%	133.20%	126.63%	105.51%	103.86%	97.96%	100.00%	-
Div Payout %	105.75%	101.49%	104.74%	83.35%	104.10%	73.21%	83.33%	-
YoY %	4.20%	-3.10%	25.66%	-19.93%	42.19%	-12.14%	-	-
Horiz. %	126.91%	121.79%	125.69%	100.02%	124.92%	87.86%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,129,365	2,135,082	1,660,313	1,614,101	1,393,431	1,370,482	1,352,251	7.85%
YoY %	-0.27%	28.60%	2.86%	15.84%	1.67%	1.35%	-	-
Horiz. %	157.47%	157.89%	122.78%	119.36%	103.05%	101.35%	100.00%	-
NOSH	1,446,481	1,442,331	1,237,285	1,232,326	1,106,337	1,099,464	547,847	17.54%
YoY %	0.29%	16.57%	0.40%	11.39%	0.63%	100.69%	-	-
Horiz. %	264.03%	263.27%	225.84%	224.94%	201.94%	200.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	53.74%	54.78%	51.54%	62.95%	54.44%	74.19%	67.38%	-
YoY %	-1.90%	6.29%	-18.13%	15.63%	-26.62%	10.11%	-	-
Horiz. %	79.76%	81.30%	76.49%	93.43%	80.80%	110.11%	100.00%	-
ROE	5.95%	5.66%	6.70%	7.22%	6.59%	8.99%	8.17%	-
YoY %	5.12%	-15.52%	-7.20%	9.56%	-26.70%	10.04%	-	-
Horiz. %	72.83%	69.28%	82.01%	88.37%	80.66%	110.04%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	16.30	15.29	17.45	15.02	15.25	15.10	29.92	-9.61%
YoY %	6.61%	-12.38%	16.18%	-1.51%	0.99%	-49.53%	-	-
Horiz. %	54.48%	51.10%	58.32%	50.20%	50.97%	50.47%	100.00%	-
EPS	8.76	8.40	9.00	9.46	8.30	11.20	20.16	-12.95%
YoY %	4.29%	-6.67%	-4.86%	13.98%	-25.89%	-44.44%	-	-
Horiz. %	43.45%	41.67%	44.64%	46.92%	41.17%	55.56%	100.00%	-
DPS	9.26	8.50	9.42	7.88	8.64	8.20	16.80	-9.44%
YoY %	8.94%	-9.77%	19.54%	-8.80%	5.37%	-51.19%	-	-
Horiz. %	55.12%	50.60%	56.07%	46.90%	51.43%	48.81%	100.00%	-
NAPS	1.4721	1.4803	1.3419	1.3098	1.2595	1.2465	2.4683	-8.24%
YoY %	-0.55%	10.31%	2.45%	3.99%	1.04%	-49.50%	-	-
Horiz. %	59.64%	59.97%	54.37%	53.06%	51.03%	50.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,232,326
RPS	13.49	12.62	12.36	10.59	9.65	9.50	9.38	6.23%
YoY %	6.89%	2.10%	16.71%	9.74%	1.58%	1.28%	-	-
Horiz. %	143.82%	134.54%	131.77%	112.90%	102.88%	101.28%	100.00%	-
EPS	7.25	6.91	6.37	6.67	5.25	7.05	6.32	2.31%
YoY %	4.92%	8.48%	-4.50%	27.05%	-25.53%	11.55%	-	-
Horiz. %	114.72%	109.34%	100.79%	105.54%	83.07%	111.55%	100.00%	-
DPS	7.66	7.02	6.67	5.56	5.47	5.16	5.27	6.42%
YoY %	9.12%	5.25%	19.96%	1.65%	6.01%	-2.09%	-	-
Horiz. %	145.35%	133.21%	126.57%	105.50%	103.80%	97.91%	100.00%	-
NAPS	1.2185	1.2218	0.9501	0.9237	0.7974	0.7843	0.7738	7.85%
YoY %	-0.27%	28.60%	2.86%	15.84%	1.67%	1.36%	-	-
Horiz. %	157.47%	157.90%	122.78%	119.37%	103.05%	101.36%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.91	2.06	1.75	1.46	1.64	1.70	3.45	-
P/RPS	11.72	13.47	10.03	9.72	10.76	11.26	11.53	0.27%
YoY %	-12.99%	34.30%	3.19%	-9.67%	-4.44%	-2.34%	-	-
Horiz. %	101.65%	116.83%	86.99%	84.30%	93.32%	97.66%	100.00%	-
P/EPS	21.81	24.60	19.46	15.44	19.76	15.18	17.11	4.12%
YoY %	-11.34%	26.41%	26.04%	-21.86%	30.17%	-11.28%	-	-
Horiz. %	127.47%	143.78%	113.73%	90.24%	115.49%	88.72%	100.00%	-
EY	4.58	4.07	5.14	6.48	5.06	6.59	5.84	-3.96%
YoY %	12.53%	-20.82%	-20.68%	28.06%	-23.22%	12.84%	-	-
Horiz. %	78.42%	69.69%	88.01%	110.96%	86.64%	112.84%	100.00%	-
DY	4.85	4.13	5.38	5.40	5.27	4.82	4.87	-0.06%
YoY %	17.43%	-23.23%	-0.37%	2.47%	9.34%	-1.03%	-	-
Horiz. %	99.59%	84.80%	110.47%	110.88%	108.21%	98.97%	100.00%	-
P/NAPS	1.30	1.39	1.30	1.11	1.30	1.36	1.40	-1.22%
YoY %	-6.47%	6.92%	17.12%	-14.62%	-4.41%	-2.86%	-	-
Horiz. %	92.86%	99.29%	92.86%	79.29%	92.86%	97.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	21/07/21	26/08/20	24/07/19	06/08/18	24/07/17	04/08/16	03/08/15	-
Price	1.93	2.10	1.84	1.48	1.64	1.79	3.37	-
P/RPS	11.84	13.74	10.54	9.85	10.76	11.86	11.26	0.83%
YoY %	-13.83%	30.36%	7.01%	-8.46%	-9.27%	5.33%	-	-
Horiz. %	105.15%	122.02%	93.61%	87.48%	95.56%	105.33%	100.00%	-
P/EPS	22.04	25.07	20.46	15.65	19.76	15.98	16.72	4.70%
YoY %	-12.09%	22.53%	30.73%	-20.80%	23.65%	-4.43%	-	-
Horiz. %	131.82%	149.94%	122.37%	93.60%	118.18%	95.57%	100.00%	-
EY	4.54	3.99	4.89	6.39	5.06	6.26	5.98	-4.48%
YoY %	13.78%	-18.40%	-23.47%	26.28%	-19.17%	4.68%	-	-
Horiz. %	75.92%	66.72%	81.77%	106.86%	84.62%	104.68%	100.00%	-
DY	4.80	4.05	5.12	5.32	5.27	4.58	4.99	-0.64%
YoY %	18.52%	-20.90%	-3.76%	0.95%	15.07%	-8.22%	-	-
Horiz. %	96.19%	81.16%	102.61%	106.61%	105.61%	91.78%	100.00%	-
P/NAPS	1.31	1.42	1.37	1.13	1.30	1.44	1.37	-0.74%
YoY %	-7.75%	3.65%	21.24%	-13.08%	-9.72%	5.11%	-	-
Horiz. %	95.62%	103.65%	100.00%	82.48%	94.89%	105.11%	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