[AXREIT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.84%
YoY- -1.26%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 171,139 168,841 164,417 143,858 142,572 135,687 119,770 6.12%
PBT 131,345 119,819 98,440 111,381 112,800 103,030 85,473 7.41%
Tax 0 0 -73 0 0 0 52 -
NP 131,345 119,819 98,367 111,381 112,800 103,030 85,525 7.40%
-
NP to SH 131,345 119,819 98,367 111,381 112,800 103,030 85,525 7.40%
-
Tax Rate 0.00% 0.00% 0.07% 0.00% 0.00% 0.00% -0.06% -
Total Cost 39,794 49,022 66,050 32,477 29,772 32,657 34,245 2.53%
-
Net Worth 1,611,267 1,391,851 1,358,022 1,341,603 1,030,309 985,738 959,033 9.02%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 93,959 92,068 92,235 90,119 88,613 65,615 52,812 10.07%
Div Payout % 71.54% 76.84% 93.77% 80.91% 78.56% 63.69% 61.75% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,611,267 1,391,851 1,358,022 1,341,603 1,030,309 985,738 959,033 9.02%
NOSH 1,232,326 1,104,731 1,101,754 547,347 461,670 456,783 453,701 18.11%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 76.75% 70.97% 59.83% 77.42% 79.12% 75.93% 71.41% -
ROE 8.15% 8.61% 7.24% 8.30% 10.95% 10.45% 8.92% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.89 15.28 14.92 26.28 30.88 29.70 26.40 -10.14%
EPS 10.66 10.85 8.93 20.35 24.43 22.56 18.85 -9.05%
DPS 7.62 8.35 8.37 16.46 19.30 14.40 11.64 -6.81%
NAPS 1.3075 1.2599 1.2326 2.4511 2.2317 2.158 2.1138 -7.69%
Adjusted Per Share Value based on latest NOSH - 547,347
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.51 8.40 8.18 7.16 7.09 6.75 5.96 6.11%
EPS 6.53 5.96 4.89 5.54 5.61 5.12 4.25 7.41%
DPS 4.67 4.58 4.59 4.48 4.41 3.26 2.63 10.03%
NAPS 0.8014 0.6923 0.6755 0.6673 0.5125 0.4903 0.477 9.02%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.29 1.65 1.61 3.53 3.38 3.40 2.73 -
P/RPS 9.29 10.80 10.79 13.43 10.94 11.45 10.34 -1.76%
P/EPS 12.10 15.21 18.03 17.35 13.83 15.07 14.48 -2.94%
EY 8.26 6.57 5.55 5.76 7.23 6.63 6.90 3.04%
DY 5.91 5.06 5.20 4.66 5.71 4.24 4.26 5.60%
P/NAPS 0.99 1.31 1.31 1.44 1.51 1.58 1.29 -4.31%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/04/18 25/04/17 25/04/16 20/04/15 21/04/14 22/04/13 16/04/12 -
Price 1.38 1.65 1.60 3.60 3.34 3.71 2.73 -
P/RPS 9.94 10.80 10.72 13.70 10.82 12.49 10.34 -0.65%
P/EPS 12.95 15.21 17.92 17.69 13.67 16.45 14.48 -1.84%
EY 7.72 6.57 5.58 5.65 7.32 6.08 6.90 1.88%
DY 5.53 5.06 5.23 4.57 5.78 3.88 4.26 4.44%
P/NAPS 1.06 1.31 1.30 1.47 1.50 1.72 1.29 -3.21%

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