[AXREIT] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock

[AXREIT] AXIS REITS

Announcement Date

25-Apr-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -73.99%

YoY- 7.73%

Quarter Report

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Cumulative Result
Revenue	53,769	45,087	42,693	41,215	40,619	35,596	35,007	7.41%
YoY %	19.26%	5.61%	3.59%	1.47%	14.11%	1.68%	-	-
Horiz. %	153.59%	128.79%	121.96%	117.73%	116.03%	101.68%	100.00%	-
PBT	26,594	31,430	22,647	25,120	23,317	22,391	20,875	4.11%
YoY %	-15.39%	38.78%	-9.84%	7.73%	4.14%	7.26%	-	-
Horiz. %	127.40%	150.56%	108.49%	120.34%	111.70%	107.26%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	26,594	31,430	22,647	25,120	23,317	22,391	20,875	4.11%
YoY %	-15.39%	38.78%	-9.84%	7.73%	4.14%	7.26%	-	-
Horiz. %	127.40%	150.56%	108.49%	120.34%	111.70%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,594	31,430	22,647	25,120	23,317	22,391	20,875	4.11%
YoY %	-15.39%	38.78%	-9.84%	7.73%	4.14%	7.26%	-	-
Horiz. %	127.40%	150.56%	108.49%	120.34%	111.70%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	27,175	13,657	20,046	16,095	17,302	13,205	14,132	11.50%
YoY %	98.98%	-31.87%	24.55%	-6.98%	31.03%	-6.56%	-	-
Horiz. %	192.29%	96.64%	141.85%	113.89%	122.43%	93.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,660,313	1,611,267	1,391,851	1,358,022	1,341,603	1,030,309	985,738	9.07%
YoY %	3.04%	15.76%	2.49%	1.22%	30.21%	4.52%	-	-
Horiz. %	168.43%	163.46%	141.20%	137.77%	136.10%	104.52%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	29,076	23,907	23,751	22,585	22,441	24,468	20,555	5.94%
YoY %	21.62%	0.66%	5.16%	0.64%	-8.28%	19.04%	-	-
Horiz. %	141.45%	116.31%	115.55%	109.88%	109.18%	119.04%	100.00%	-
Div Payout %	109.33%	76.06%	104.88%	89.91%	96.24%	109.28%	98.47%	-
YoY %	43.74%	-27.48%	16.65%	-6.58%	-11.93%	10.98%	-	-
Horiz. %	111.03%	77.24%	106.51%	91.31%	97.74%	110.98%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	1,660,313	1,611,267	1,391,851	1,358,022	1,341,603	1,030,309	985,738	9.07%
YoY %	3.04%	15.76%	2.49%	1.22%	30.21%	4.52%	-	-
Horiz. %	168.43%	163.46%	141.20%	137.77%	136.10%	104.52%	100.00%	-
NOSH	1,237,285	1,232,326	1,104,731	1,101,754	547,347	461,670	456,783	18.05%
YoY %	0.40%	11.55%	0.27%	101.29%	18.56%	1.07%	-	-
Horiz. %	270.87%	269.78%	241.85%	241.20%	119.83%	101.07%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	49.46%	69.71%	53.05%	60.95%	57.40%	62.90%	59.63%	-
YoY %	-29.05%	31.40%	-12.96%	6.18%	-8.74%	5.48%	-	-
Horiz. %	82.94%	116.90%	88.97%	102.21%	96.26%	105.48%	100.00%	-
ROE	1.60%	1.95%	1.63%	1.85%	1.74%	2.17%	2.12%	-
YoY %	-17.95%	19.63%	-11.89%	6.32%	-19.82%	2.36%	-	-
Horiz. %	75.47%	91.98%	76.89%	87.26%	82.08%	102.36%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	4.35	3.66	3.86	3.74	7.42	7.71	7.66	-8.99%
YoY %	18.85%	-5.18%	3.21%	-49.60%	-3.76%	0.65%	-	-
Horiz. %	56.79%	47.78%	50.39%	48.83%	96.87%	100.65%	100.00%	-
EPS	2.15	2.55	2.05	2.28	4.26	4.85	4.57	-11.80%
YoY %	-15.69%	24.39%	-10.09%	-46.48%	-12.16%	6.13%	-	-
Horiz. %	47.05%	55.80%	44.86%	49.89%	93.22%	106.13%	100.00%	-
DPS	2.35	1.94	2.15	2.05	4.10	5.30	4.50	-10.25%
YoY %	21.13%	-9.77%	4.88%	-50.00%	-22.64%	17.78%	-	-
Horiz. %	52.22%	43.11%	47.78%	45.56%	91.11%	117.78%	100.00%	-
NAPS	1.3419	1.3075	1.2599	1.2326	2.4511	2.2317	2.158	-7.60%
YoY %	2.63%	3.78%	2.21%	-49.71%	9.83%	3.42%	-	-
Horiz. %	62.18%	60.59%	58.38%	57.12%	113.58%	103.42%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,101,754
RPS	3.08	2.58	2.44	2.36	2.32	2.04	2.00	7.45%
YoY %	19.38%	5.74%	3.39%	1.72%	13.73%	2.00%	-	-
Horiz. %	154.00%	129.00%	122.00%	118.00%	116.00%	102.00%	100.00%	-
EPS	1.52	1.80	1.30	1.44	1.33	1.28	1.19	4.16%
YoY %	-15.56%	38.46%	-9.72%	8.27%	3.91%	7.56%	-	-
Horiz. %	127.73%	151.26%	109.24%	121.01%	111.76%	107.56%	100.00%	-
DPS	1.66	1.37	1.36	1.29	1.28	1.40	1.18	5.85%
YoY %	21.17%	0.74%	5.43%	0.78%	-8.57%	18.64%	-	-
Horiz. %	140.68%	116.10%	115.25%	109.32%	108.47%	118.64%	100.00%	-
NAPS	0.9501	0.922	0.7965	0.7771	0.7677	0.5896	0.5641	9.07%
YoY %	3.05%	15.76%	2.50%	1.22%	30.21%	4.52%	-	-
Horiz. %	168.43%	163.45%	141.20%	137.76%	136.09%	104.52%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.80	1.29	1.65	1.61	3.53	3.38	3.40	-
P/RPS	41.42	35.26	42.70	43.04	47.57	43.84	44.36	-1.13%
YoY %	17.47%	-17.42%	-0.79%	-9.52%	8.51%	-1.17%	-	-
Horiz. %	93.37%	79.49%	96.26%	97.02%	107.24%	98.83%	100.00%	-
P/EPS	83.74	50.58	80.49	70.61	82.86	69.69	74.40	1.98%
YoY %	65.56%	-37.16%	13.99%	-14.78%	18.90%	-6.33%	-	-
Horiz. %	112.55%	67.98%	108.19%	94.91%	111.37%	93.67%	100.00%	-
EY	1.19	1.98	1.24	1.42	1.21	1.43	1.34	-1.95%
YoY %	-39.90%	59.68%	-12.68%	17.36%	-15.38%	6.72%	-	-
Horiz. %	88.81%	147.76%	92.54%	105.97%	90.30%	106.72%	100.00%	-
DY	1.31	1.50	1.30	1.27	1.16	1.57	1.32	-0.12%
YoY %	-12.67%	15.38%	2.36%	9.48%	-26.11%	18.94%	-	-
Horiz. %	99.24%	113.64%	98.48%	96.21%	87.88%	118.94%	100.00%	-
P/NAPS	1.34	0.99	1.31	1.31	1.44	1.51	1.58	-2.70%
YoY %	35.35%	-24.43%	0.00%	-9.03%	-4.64%	-4.43%	-	-
Horiz. %	84.81%	62.66%	82.91%	82.91%	91.14%	95.57%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/04/19	25/04/18	25/04/17	25/04/16	20/04/15	21/04/14	22/04/13	-
Price	1.77	1.38	1.65	1.60	3.60	3.34	3.71	-
P/RPS	40.73	37.72	42.70	42.77	48.51	43.32	48.41	-2.83%
YoY %	7.98%	-11.66%	-0.16%	-11.83%	11.98%	-10.51%	-	-
Horiz. %	84.14%	77.92%	88.20%	88.35%	100.21%	89.49%	100.00%	-
P/EPS	82.35	54.11	80.49	70.18	84.51	68.87	81.18	0.23%
YoY %	52.19%	-32.77%	14.69%	-16.96%	22.71%	-15.16%	-	-
Horiz. %	101.44%	66.65%	99.15%	86.45%	104.10%	84.84%	100.00%	-
EY	1.21	1.85	1.24	1.43	1.18	1.45	1.23	-0.27%
YoY %	-34.59%	49.19%	-13.29%	21.19%	-18.62%	17.89%	-	-
Horiz. %	98.37%	150.41%	100.81%	116.26%	95.93%	117.89%	100.00%	-
DY	1.33	1.41	1.30	1.28	1.14	1.59	1.21	1.58%
YoY %	-5.67%	8.46%	1.56%	12.28%	-28.30%	31.40%	-	-
Horiz. %	109.92%	116.53%	107.44%	105.79%	94.21%	131.40%	100.00%	-
P/NAPS	1.32	1.06	1.31	1.30	1.47	1.50	1.72	-4.31%
YoY %	24.53%	-19.08%	0.77%	-11.56%	-2.00%	-12.79%	-	-
Horiz. %	76.74%	61.63%	76.16%	75.58%	85.47%	87.21%	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