[AXREIT] YoY TTM 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- 2.71%

YoY- 26.51%

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
TTM Result
Revenue	232,538	218,705	219,788	176,950	168,704	164,856	150,110	7.56%
YoY %	6.32%	-0.49%	24.21%	4.89%	2.33%	9.82%	-	-
Horiz. %	154.91%	145.70%	146.42%	117.88%	112.39%	109.82%	100.00%	-
PBT	145,502	218,211	156,767	134,971	106,635	102,984	121,402	3.06%
YoY %	-33.32%	39.19%	16.15%	26.57%	3.55%	-15.17%	-	-
Horiz. %	119.85%	179.74%	129.13%	111.18%	87.84%	84.83%	100.00%	-
Tax	-507	-4,213	-4,402	-67	0	-73	0	-
YoY %	87.97%	4.29%	-6,470.15%	0.00%	0.00%	0.00%	-	-
Horiz. %	694.52%	5,771.23%	6,030.14%	91.78%	0.00%	100.00%	-	-
NP	144,995	213,998	152,365	134,904	106,635	102,911	121,402	3.00%
YoY %	-32.24%	40.45%	12.94%	26.51%	3.62%	-15.23%	-	-
Horiz. %	119.43%	176.27%	125.50%	111.12%	87.84%	84.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,995	213,998	152,365	134,904	106,635	102,911	121,402	3.00%
YoY %	-32.24%	40.45%	12.94%	26.51%	3.62%	-15.23%	-	-
Horiz. %	119.43%	176.27%	125.50%	111.12%	87.84%	84.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.35%	1.93%	2.81%	0.05%	0.00%	0.07%	0.00%	-
YoY %	-81.87%	-31.32%	5,520.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	500.00%	2,757.14%	4,014.29%	71.43%	0.00%	100.00%	-	-
Total Cost	87,543	4,707	67,423	42,046	62,069	61,945	28,708	20.40%
YoY %	1,759.85%	-93.02%	60.36%	-32.26%	0.20%	115.78%	-	-
Horiz. %	304.94%	16.40%	234.86%	146.46%	216.21%	215.78%	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	1,395,406	1,368,521	1,353,154	7.84%
YoY %	-0.27%	28.60%	2.86%	15.67%	1.96%	1.14%	-	-
Horiz. %	157.36%	157.79%	122.70%	119.28%	103.12%	101.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	131,877	121,950	117,549	94,564	93,603	91,168	89,273	6.71%
YoY %	8.14%	3.74%	24.31%	1.03%	2.67%	2.12%	-	-
Horiz. %	147.72%	136.60%	131.67%	105.93%	104.85%	102.12%	100.00%	-
Div Payout %	90.95%	56.99%	77.15%	70.10%	87.78%	88.59%	73.54%	-
YoY %	59.59%	-26.13%	10.06%	-20.14%	-0.91%	20.47%	-	-
Horiz. %	123.67%	77.50%	104.91%	95.32%	119.36%	120.47%	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	1,395,406	1,368,521	1,353,154	7.84%
YoY %	-0.27%	28.60%	2.86%	15.67%	1.96%	1.14%	-	-
Horiz. %	157.36%	157.79%	122.70%	119.28%	103.12%	101.14%	100.00%	-
NOSH	1,446,481	1,442,331	1,237,285	1,232,326	1,107,904	1,097,891	548,213	17.53%
YoY %	0.29%	16.57%	0.40%	11.23%	0.91%	100.27%	-	-
Horiz. %	263.85%	263.10%	225.69%	224.79%	202.09%	200.27%	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	62.35%	97.85%	69.32%	76.24%	63.21%	62.42%	80.88%	-
YoY %	-36.28%	41.16%	-9.08%	20.61%	1.27%	-22.82%	-	-
Horiz. %	77.09%	120.98%	85.71%	94.26%	78.15%	77.18%	100.00%	-
ROE	6.81%	10.02%	9.18%	8.36%	7.64%	7.52%	8.97%	-
YoY %	-32.04%	9.15%	9.81%	9.42%	1.60%	-16.16%	-	-
Horiz. %	75.92%	111.71%	102.34%	93.20%	85.17%	83.84%	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	16.08	15.16	17.76	14.36	15.23	15.02	27.38	-8.48%
YoY %	6.07%	-14.64%	23.68%	-5.71%	1.40%	-45.14%	-	-
Horiz. %	58.73%	55.37%	64.86%	52.45%	55.62%	54.86%	100.00%	-
EPS	10.02	14.84	12.31	10.95	9.62	9.37	22.15	-12.37%
YoY %	-32.48%	20.55%	12.42%	13.83%	2.67%	-57.70%	-	-
Horiz. %	45.24%	67.00%	55.58%	49.44%	43.43%	42.30%	100.00%	-
DPS	9.13	8.46	9.51	7.67	8.47	8.30	16.28	-9.18%
YoY %	7.92%	-11.04%	23.99%	-9.45%	2.05%	-49.02%	-	-
Horiz. %	56.08%	51.97%	58.42%	47.11%	52.03%	50.98%	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	11.57	10.88	10.93	8.80	8.39	8.20	7.47	7.55%
YoY %	6.34%	-0.46%	24.20%	4.89%	2.32%	9.77%	-	-
Horiz. %	154.89%	145.65%	146.32%	117.80%	112.32%	109.77%	100.00%	-
EPS	7.21	10.64	7.58	6.71	5.30	5.12	6.04	2.99%
YoY %	-32.24%	40.37%	12.97%	26.60%	3.52%	-15.23%	-	-
Horiz. %	119.37%	176.16%	125.50%	111.09%	87.75%	84.77%	100.00%	-
DPS	6.56	6.07	5.85	4.70	4.66	4.53	4.44	6.71%
YoY %	8.07%	3.76%	24.47%	0.86%	2.87%	2.03%	-	-
Horiz. %	147.75%	136.71%	131.76%	105.86%	104.95%	102.03%	100.00%	-
NAPS	1.0591	1.062	0.8258	0.8028	0.6941	0.6807	0.673	7.84%
YoY %	-0.27%	28.60%	2.86%	15.66%	1.97%	1.14%	-	-
Horiz. %	157.37%	157.80%	122.70%	119.29%	103.14%	101.14%	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 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	11.88	13.59	9.85	10.17	10.77	11.32	12.60	-0.97%
YoY %	-12.58%	37.97%	-3.15%	-5.57%	-4.86%	-10.16%	-	-
Horiz. %	94.29%	107.86%	78.17%	80.71%	85.48%	89.84%	100.00%	-
P/EPS	19.05	13.88	14.21	13.34	17.04	18.14	15.58	3.40%
YoY %	37.25%	-2.32%	6.52%	-21.71%	-6.06%	16.43%	-	-
Horiz. %	122.27%	89.09%	91.21%	85.62%	109.37%	116.43%	100.00%	-
EY	5.25	7.20	7.04	7.50	5.87	5.51	6.42	-3.29%
YoY %	-27.08%	2.27%	-6.13%	27.77%	6.53%	-14.17%	-	-
Horiz. %	81.78%	112.15%	109.66%	116.82%	91.43%	85.83%	100.00%	-
DY	4.78	4.10	5.43	5.26	5.16	4.88	4.72	0.21%
YoY %	16.59%	-24.49%	3.23%	1.94%	5.74%	3.39%	-	-
Horiz. %	101.27%	86.86%	115.04%	111.44%	109.32%	103.39%	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	12.01	13.85	10.36	10.31	10.77	11.92	12.31	-0.40%
YoY %	-13.29%	33.69%	0.48%	-4.27%	-9.65%	-3.17%	-	-
Horiz. %	97.56%	112.51%	84.16%	83.75%	87.49%	96.83%	100.00%	-
P/EPS	19.25	14.15	14.94	13.52	17.04	19.10	15.22	3.98%
YoY %	36.04%	-5.29%	10.50%	-20.66%	-10.79%	25.49%	-	-
Horiz. %	126.48%	92.97%	98.16%	88.83%	111.96%	125.49%	100.00%	-
EY	5.19	7.07	6.69	7.40	5.87	5.24	6.57	-3.85%
YoY %	-26.59%	5.68%	-9.59%	26.06%	12.02%	-20.24%	-	-
Horiz. %	79.00%	107.61%	101.83%	112.63%	89.35%	79.76%	100.00%	-
DY	4.73	4.03	5.17	5.18	5.16	4.64	4.83	-0.34%
YoY %	17.37%	-22.05%	-0.19%	0.39%	11.21%	-3.93%	-	-
Horiz. %	97.93%	83.44%	107.04%	107.25%	106.83%	96.07%	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