[AXREIT] YoY Annualized 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- 13.94%
YoY- -19.95%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 223,233 215,769 193,180 168,437 166,630 165,084 138,402 8.28%
PBT 123,724 109,053 117,414 104,628 130,701 106,248 112,496 1.59%
Tax 0 0 -89 0 0 -97 0 -
NP 123,724 109,053 117,325 104,628 130,701 106,150 112,496 1.59%
-
NP to SH 123,724 109,053 117,325 104,628 130,701 106,150 112,496 1.59%
-
Tax Rate 0.00% 0.00% 0.08% 0.00% 0.00% 0.09% 0.00% -
Total Cost 99,509 106,716 75,854 63,809 35,929 58,933 25,906 25.11%
-
Net Worth 2,137,246 1,657,219 1,619,277 1,400,475 1,386,682 1,352,106 1,046,998 12.61%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 125,002 116,469 103,351 93,129 90,316 154,772 96,160 4.46%
Div Payout % 101.03% 106.80% 88.09% 89.01% 69.10% 145.80% 85.48% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,137,246 1,657,219 1,619,277 1,400,475 1,386,682 1,352,106 1,046,998 12.61%
NOSH 1,442,331 1,237,285 1,232,326 1,105,173 1,101,415 1,095,089 462,312 20.85%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 55.42% 50.54% 60.73% 62.12% 78.44% 64.30% 81.28% -
ROE 5.79% 6.58% 7.25% 7.47% 9.43% 7.85% 10.74% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.48 17.44 15.68 15.24 15.13 15.07 29.94 -10.40%
EPS 8.59 8.81 9.52 9.47 11.87 9.69 24.33 -15.91%
DPS 8.67 9.41 8.39 8.43 8.20 14.13 20.80 -13.55%
NAPS 1.4818 1.3394 1.314 1.2672 1.259 1.2347 2.2647 -6.81%
Adjusted Per Share Value based on latest NOSH - 1,105,173
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.77 12.35 11.05 9.64 9.54 9.45 7.92 8.27%
EPS 7.08 6.24 6.71 5.99 7.48 6.07 6.44 1.59%
DPS 7.15 6.66 5.91 5.33 5.17 8.86 5.50 4.46%
NAPS 1.223 0.9483 0.9266 0.8014 0.7935 0.7737 0.5991 12.61%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.16 1.85 1.47 1.60 1.75 1.69 3.62 -
P/RPS 13.96 10.61 9.38 10.50 11.57 11.21 12.09 2.42%
P/EPS 25.18 20.99 15.44 16.90 14.75 17.43 14.88 9.15%
EY 3.97 4.76 6.48 5.92 6.78 5.74 6.72 -8.39%
DY 4.01 5.09 5.71 5.27 4.69 8.36 5.75 -5.82%
P/NAPS 1.46 1.38 1.12 1.26 1.39 1.37 1.60 -1.51%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 21/10/20 21/10/19 23/10/18 23/10/17 24/10/16 19/10/15 20/10/14 -
Price 2.11 1.80 1.51 1.59 1.75 1.69 3.65 -
P/RPS 13.63 10.32 9.63 10.43 11.57 11.21 12.19 1.87%
P/EPS 24.60 20.42 15.86 16.79 14.75 17.43 15.00 8.58%
EY 4.07 4.90 6.31 5.95 6.78 5.74 6.67 -7.89%
DY 4.11 5.23 5.55 5.30 4.69 8.36 5.70 -5.30%
P/NAPS 1.42 1.34 1.15 1.25 1.39 1.37 1.61 -2.06%

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