[AXREIT] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
21-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 0.17%
YoY- -32.24%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 299,435 281,049 263,756 232,538 218,705 219,788 176,950 9.15%
PBT 237,793 170,193 227,330 145,502 218,211 156,767 134,971 9.88%
Tax -3,824 -1,683 -3,675 -507 -4,213 -4,402 -67 96.09%
NP 233,969 168,510 223,655 144,995 213,998 152,365 134,904 9.60%
-
NP to SH 233,969 168,510 223,655 144,995 213,998 152,365 134,904 9.60%
-
Tax Rate 1.61% 0.99% 1.62% 0.35% 1.93% 2.81% 0.05% -
Total Cost 65,466 112,539 40,101 87,543 4,707 67,423 42,046 7.65%
-
Net Worth 2,825,170 2,735,718 2,550,198 2,129,365 2,135,082 1,660,313 1,614,101 9.76%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 158,883 149,825 156,233 131,877 121,950 117,549 94,564 9.02%
Div Payout % 67.91% 88.91% 69.85% 90.95% 56.99% 77.15% 70.10% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,825,170 2,735,718 2,550,198 2,129,365 2,135,082 1,660,313 1,614,101 9.76%
NOSH 1,747,492 1,741,054 1,641,054 1,446,481 1,442,331 1,237,285 1,232,326 5.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 78.14% 59.96% 84.80% 62.35% 97.85% 69.32% 76.24% -
ROE 8.28% 6.16% 8.77% 6.81% 10.02% 9.18% 8.36% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.14 16.14 16.07 16.08 15.16 17.76 14.36 2.99%
EPS 13.39 9.68 13.63 10.02 14.84 12.31 10.95 3.40%
DPS 9.10 8.61 9.52 9.13 8.46 9.51 7.67 2.88%
NAPS 1.6167 1.5713 1.554 1.4721 1.4803 1.3419 1.3098 3.56%
Adjusted Per Share Value based on latest NOSH - 1,446,481
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.14 16.08 15.09 13.31 12.52 12.58 10.13 9.15%
EPS 13.39 9.64 12.80 8.30 12.25 8.72 7.72 9.60%
DPS 9.10 8.57 8.94 7.55 6.98 6.73 5.41 9.04%
NAPS 1.6167 1.5655 1.4593 1.2185 1.2218 0.9501 0.9237 9.76%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.83 1.83 1.92 1.91 2.06 1.75 1.46 -
P/RPS 10.68 11.34 11.95 11.88 13.59 9.85 10.17 0.81%
P/EPS 13.67 18.91 14.09 19.05 13.88 14.21 13.34 0.40%
EY 7.32 5.29 7.10 5.25 7.20 7.04 7.50 -0.40%
DY 4.97 4.70 4.96 4.78 4.10 5.43 5.26 -0.93%
P/NAPS 1.13 1.16 1.24 1.30 1.39 1.30 1.11 0.29%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/07/24 26/07/23 20/07/22 21/07/21 26/08/20 24/07/19 06/08/18 -
Price 1.87 1.83 1.88 1.93 2.10 1.84 1.48 -
P/RPS 10.91 11.34 11.70 12.01 13.85 10.36 10.31 0.94%
P/EPS 13.97 18.91 13.79 19.25 14.15 14.94 13.52 0.54%
EY 7.16 5.29 7.25 5.19 7.07 6.69 7.40 -0.54%
DY 4.87 4.70 5.06 4.73 4.03 5.17 5.18 -1.02%
P/NAPS 1.16 1.16 1.21 1.31 1.42 1.37 1.13 0.43%

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