[AXREIT] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
23-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 19.3%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 224,939 216,409 204,362 168,745 167,363 163,821 138,835 8.36%
PBT 142,571 213,451 159,448 122,562 122,292 96,637 110,455 4.34%
Tax -507 -4,213 -4,469 0 0 -73 0 -
NP 142,064 209,238 154,979 122,562 122,292 96,564 110,455 4.27%
-
NP to SH 142,064 209,238 154,979 122,562 122,292 96,564 110,455 4.27%
-
Tax Rate 0.36% 1.97% 2.80% 0.00% 0.00% 0.08% 0.00% -
Total Cost 82,875 7,171 49,383 46,183 45,071 67,257 28,380 19.53%
-
Net Worth 2,122,967 2,078,816 1,664,024 1,591,180 1,390,331 1,353,658 1,172,283 10.39%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 126,203 118,927 107,826 93,803 90,902 92,090 92,146 5.37%
Div Payout % 88.84% 56.84% 69.58% 76.54% 74.33% 95.37% 83.42% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,122,967 2,078,816 1,664,024 1,591,180 1,390,331 1,353,658 1,172,283 10.39%
NOSH 1,442,331 1,435,250 1,237,285 1,232,326 1,102,999 1,100,714 483,914 19.94%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 63.16% 96.69% 75.84% 72.63% 73.07% 58.94% 79.56% -
ROE 6.69% 10.07% 9.31% 7.70% 8.80% 7.13% 9.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.60 15.08 16.52 13.69 15.17 14.88 28.69 -9.64%
EPS 9.85 14.58 12.53 9.95 11.09 8.77 22.83 -13.06%
DPS 8.75 8.29 8.74 7.61 8.25 8.37 19.04 -12.14%
NAPS 1.4719 1.4484 1.3449 1.2912 1.2605 1.2298 2.4225 -7.96%
Adjusted Per Share Value based on latest NOSH - 1,232,326
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.87 12.38 11.69 9.66 9.58 9.37 7.94 8.37%
EPS 8.13 11.97 8.87 7.01 7.00 5.53 6.32 4.28%
DPS 7.22 6.81 6.17 5.37 5.20 5.27 5.27 5.38%
NAPS 1.2149 1.1896 0.9522 0.9106 0.7956 0.7746 0.6708 10.39%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.03 1.77 1.56 1.50 1.61 1.64 3.62 -
P/RPS 13.02 11.74 9.44 10.95 10.61 11.02 12.62 0.52%
P/EPS 20.61 12.14 12.45 15.08 14.52 18.69 15.86 4.45%
EY 4.85 8.24 8.03 6.63 6.89 5.35 6.31 -4.28%
DY 4.31 4.68 5.60 5.07 5.12 5.10 5.26 -3.26%
P/NAPS 1.38 1.22 1.16 1.16 1.28 1.33 1.49 -1.26%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 20/01/21 20/01/20 22/01/19 23/01/18 18/01/17 18/01/16 19/01/15 -
Price 1.93 1.77 1.66 1.40 1.65 1.58 3.52 -
P/RPS 12.38 11.74 10.05 10.22 10.87 10.62 12.27 0.14%
P/EPS 19.59 12.14 13.25 14.08 14.88 18.01 15.42 4.06%
EY 5.10 8.24 7.55 7.10 6.72 5.55 6.48 -3.90%
DY 4.53 4.68 5.27 5.44 5.00 5.30 5.41 -2.91%
P/NAPS 1.31 1.22 1.23 1.08 1.31 1.28 1.45 -1.67%

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