[AXREIT] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
21-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.36%
YoY- 12.64%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 273,854 236,981 222,007 221,304 187,302 168,718 164,981 8.80%
PBT 234,094 150,160 224,454 153,177 132,152 102,737 114,977 12.57%
Tax -3,675 -507 -4,213 -4,402 -67 0 0 -
NP 230,419 149,653 220,241 148,775 132,085 102,737 114,977 12.27%
-
NP to SH 230,419 149,653 220,241 148,775 132,085 102,737 114,977 12.27%
-
Tax Rate 1.57% 0.34% 1.88% 2.87% 0.05% 0.00% 0.00% -
Total Cost 43,435 87,328 1,766 72,529 55,217 65,981 50,004 -2.31%
-
Net Worth 2,552,167 2,131,679 2,137,246 1,657,219 1,619,277 1,400,475 1,390,851 10.64%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 161,000 134,863 125,327 117,665 101,420 93,059 89,753 10.22%
Div Payout % 69.87% 90.12% 56.90% 79.09% 76.78% 90.58% 78.06% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,552,167 2,131,679 2,137,246 1,657,219 1,619,277 1,400,475 1,390,851 10.64%
NOSH 1,641,054 1,446,481 1,442,331 1,237,285 1,232,326 1,105,173 1,104,727 6.81%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 84.14% 63.15% 99.20% 67.23% 70.52% 60.89% 69.69% -
ROE 9.03% 7.02% 10.30% 8.98% 8.16% 7.34% 8.27% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.69 16.38 15.39 17.89 15.20 15.27 14.93 1.87%
EPS 14.04 10.35 15.27 12.02 10.72 9.30 10.41 5.10%
DPS 9.83 9.33 8.70 9.51 8.23 8.42 8.15 3.17%
NAPS 1.5552 1.4737 1.4818 1.3394 1.314 1.2672 1.259 3.58%
Adjusted Per Share Value based on latest NOSH - 1,237,285
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.62 11.79 11.04 11.01 9.32 8.39 8.21 8.79%
EPS 11.46 7.44 10.95 7.40 6.57 5.11 5.72 12.27%
DPS 8.01 6.71 6.23 5.85 5.04 4.63 4.46 10.24%
NAPS 1.2694 1.0603 1.063 0.8243 0.8054 0.6966 0.6918 10.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.89 1.90 2.16 1.85 1.47 1.60 1.75 -
P/RPS 11.33 11.60 14.03 10.34 9.67 10.48 11.72 -0.56%
P/EPS 13.46 18.36 14.15 15.39 13.71 17.21 16.81 -3.63%
EY 7.43 5.45 7.07 6.50 7.29 5.81 5.95 3.76%
DY 5.20 4.91 4.03 5.14 5.60 5.26 4.66 1.84%
P/NAPS 1.22 1.29 1.46 1.38 1.12 1.26 1.39 -2.14%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 19/10/22 21/10/21 21/10/20 21/10/19 23/10/18 23/10/17 24/10/16 -
Price 1.84 1.95 2.11 1.80 1.51 1.59 1.75 -
P/RPS 11.03 11.90 13.71 10.06 9.93 10.42 11.72 -1.00%
P/EPS 13.10 18.85 13.82 14.97 14.09 17.10 16.81 -4.06%
EY 7.63 5.31 7.24 6.68 7.10 5.85 5.95 4.23%
DY 5.34 4.78 4.12 5.28 5.45 5.30 4.66 2.29%
P/NAPS 1.18 1.32 1.42 1.34 1.15 1.25 1.39 -2.69%

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