[AXREIT] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
18-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 24.75%
YoY- 26.64%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 216,409 204,362 168,745 167,363 163,821 138,835 141,981 7.27%
PBT 213,451 159,448 122,560 122,292 96,637 110,455 111,281 11.46%
Tax -4,213 -4,469 0 0 -73 0 0 -
NP 209,238 154,979 122,560 122,292 96,564 110,455 111,281 11.09%
-
NP to SH 209,238 154,979 122,560 122,292 96,564 110,455 111,281 11.09%
-
Tax Rate 1.97% 2.80% 0.00% 0.00% 0.08% 0.00% 0.00% -
Total Cost 7,171 49,383 46,185 45,071 67,257 28,380 30,700 -21.51%
-
Net Worth 2,078,816 1,664,024 1,591,180 1,388,730 1,347,950 1,131,883 1,021,312 12.56%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 132,904 108,138 101,790 90,892 92,070 92,279 84,720 7.78%
Div Payout % 63.52% 69.78% 83.05% 74.32% 95.35% 83.54% 76.13% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,078,816 1,664,024 1,591,180 1,388,730 1,347,950 1,131,883 1,021,312 12.56%
NOSH 1,435,250 1,237,285 1,232,326 1,101,729 1,096,072 467,237 457,946 20.96%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 96.69% 75.84% 72.63% 73.07% 58.94% 79.56% 78.38% -
ROE 10.07% 9.31% 7.70% 8.81% 7.16% 9.76% 10.90% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.08 16.52 13.69 15.19 14.95 29.71 31.00 -11.31%
EPS 16.61 12.57 10.97 11.10 8.81 23.64 24.30 -6.14%
DPS 9.26 8.74 8.26 8.25 8.40 19.75 18.50 -10.88%
NAPS 1.4484 1.3449 1.2912 1.2605 1.2298 2.4225 2.2302 -6.93%
Adjusted Per Share Value based on latest NOSH - 1,102,999
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.38 11.69 9.66 9.58 9.37 7.94 8.12 7.27%
EPS 11.97 8.87 7.01 7.00 5.53 6.32 6.37 11.08%
DPS 7.61 6.19 5.82 5.20 5.27 5.28 4.85 7.79%
NAPS 1.1896 0.9522 0.9106 0.7947 0.7714 0.6477 0.5844 12.57%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.77 1.56 1.50 1.61 1.64 3.62 2.93 -
P/RPS 11.74 9.44 10.95 10.60 10.97 12.18 9.45 3.68%
P/EPS 12.14 12.45 15.08 14.50 18.62 15.31 12.06 0.11%
EY 8.24 8.03 6.63 6.89 5.37 6.53 8.29 -0.10%
DY 5.23 5.60 5.51 5.12 5.12 5.46 6.31 -3.07%
P/NAPS 1.22 1.16 1.16 1.28 1.33 1.49 1.31 -1.17%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/01/20 22/01/19 23/01/18 18/01/17 18/01/16 19/01/15 20/01/14 -
Price 1.77 1.66 1.40 1.65 1.58 3.52 2.85 -
P/RPS 11.74 10.05 10.22 10.86 10.57 11.85 9.19 4.16%
P/EPS 12.14 13.25 14.08 14.86 17.93 14.89 11.73 0.57%
EY 8.24 7.55 7.10 6.73 5.58 6.72 8.53 -0.57%
DY 5.23 5.27 5.90 5.00 5.32 5.61 6.49 -3.53%
P/NAPS 1.22 1.23 1.08 1.31 1.28 1.45 1.28 -0.79%

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