Highlights

[AXREIT] YoY Quarter Result on 2020-06-30 [#2]

Stock [AXREIT]: AXIS REAL ESTATE INVESTMENT TRUST
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     6.28%    YoY -     7.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 55,488 54,194 47,450 41,639 41,776 41,337 35,085 7.93%
  YoY % 2.39% 14.21% 13.96% -0.33% 1.06% 17.82% -
  Horiz. % 158.15% 154.46% 135.24% 118.68% 119.07% 117.82% 100.00%
PBT 31,120 29,047 26,892 23,266 36,450 31,906 21,885 6.04%
  YoY % 7.14% 8.01% 15.58% -36.17% 14.24% 45.79% -
  Horiz. % 142.20% 132.73% 122.88% 106.31% 166.55% 145.79% 100.00%
Tax 0 0 -67 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 100.00% - - - -
NP 31,120 29,047 26,825 23,266 36,450 31,906 21,885 6.04%
  YoY % 7.14% 8.28% 15.30% -36.17% 14.24% 45.79% -
  Horiz. % 142.20% 132.73% 122.57% 106.31% 166.55% 145.79% 100.00%
NP to SH 31,120 29,047 26,825 23,266 36,450 31,906 21,885 6.04%
  YoY % 7.14% 8.28% 15.30% -36.17% 14.24% 45.79% -
  Horiz. % 142.20% 132.73% 122.57% 106.31% 166.55% 145.79% 100.00%
Tax Rate - % - % 0.25 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 24,368 25,147 20,625 18,373 5,326 9,431 13,200 10.75%
  YoY % -3.10% 21.92% 12.26% 244.97% -43.53% -28.55% -
  Horiz. % 184.61% 190.51% 156.25% 139.19% 40.35% 71.45% 100.00%
Net Worth 2,135,082 1,660,313 1,614,101 1,395,406 1,368,521 1,353,154 1,028,042 12.94%
  YoY % 28.60% 2.86% 15.67% 1.96% 1.14% 31.62% -
  Horiz. % 207.68% 161.50% 157.01% 135.73% 133.12% 131.62% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 31,010 29,199 24,646 24,041 22,506 23,573 24,419 4.06%
  YoY % 6.20% 18.47% 2.52% 6.82% -4.52% -3.46% -
  Horiz. % 126.99% 119.58% 100.93% 98.45% 92.17% 96.54% 100.00%
Div Payout % 99.65 % 100.53 % 91.88 % 103.33 % 61.75 % 73.88 % 111.58 % -1.87%
  YoY % -0.88% 9.41% -11.08% 67.34% -16.42% -33.79% -
  Horiz. % 89.31% 90.10% 82.34% 92.61% 55.34% 66.21% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,135,082 1,660,313 1,614,101 1,395,406 1,368,521 1,353,154 1,028,042 12.94%
  YoY % 28.60% 2.86% 15.67% 1.96% 1.14% 31.62% -
  Horiz. % 207.68% 161.50% 157.01% 135.73% 133.12% 131.62% 100.00%
NOSH 1,442,331 1,237,285 1,232,326 1,107,904 1,097,891 548,213 460,736 20.93%
  YoY % 16.57% 0.40% 11.23% 0.91% 100.27% 18.99% -
  Horiz. % 313.05% 268.54% 267.47% 240.46% 238.29% 118.99% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 56.08 % 53.60 % 56.53 % 55.88 % 87.25 % 77.19 % 62.38 % -1.76%
  YoY % 4.63% -5.18% 1.16% -35.95% 13.03% 23.74% -
  Horiz. % 89.90% 85.92% 90.62% 89.58% 139.87% 123.74% 100.00%
ROE 1.46 % 1.75 % 1.66 % 1.67 % 2.66 % 2.36 % 2.13 % -6.10%
  YoY % -16.57% 5.42% -0.60% -37.22% 12.71% 10.80% -
  Horiz. % 68.54% 82.16% 77.93% 78.40% 124.88% 110.80% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.85 4.38 3.85 3.76 3.81 7.54 7.61 -10.73%
  YoY % -12.10% 13.77% 2.39% -1.31% -49.47% -0.92% -
  Horiz. % 50.59% 57.56% 50.59% 49.41% 50.07% 99.08% 100.00%
EPS 2.16 2.35 2.18 2.10 3.32 5.82 4.75 -12.30%
  YoY % -8.09% 7.80% 3.81% -36.75% -42.96% 22.53% -
  Horiz. % 45.47% 49.47% 45.89% 44.21% 69.89% 122.53% 100.00%
DPS 2.15 2.36 2.00 2.17 2.05 4.30 5.30 -13.95%
  YoY % -8.90% 18.00% -7.83% 5.85% -52.33% -18.87% -
  Horiz. % 40.57% 44.53% 37.74% 40.94% 38.68% 81.13% 100.00%
NAPS 1.4803 1.3419 1.3098 1.2595 1.2465 2.4683 2.2313 -6.60%
  YoY % 10.31% 2.45% 3.99% 1.04% -49.50% 10.62% -
  Horiz. % 66.34% 60.14% 58.70% 56.45% 55.86% 110.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,446,071
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.84 3.75 3.28 2.88 2.89 2.86 2.43 7.92%
  YoY % 2.40% 14.33% 13.89% -0.35% 1.05% 17.70% -
  Horiz. % 158.02% 154.32% 134.98% 118.52% 118.93% 117.70% 100.00%
EPS 2.15 2.01 1.86 1.61 2.52 2.21 1.51 6.06%
  YoY % 6.97% 8.06% 15.53% -36.11% 14.03% 46.36% -
  Horiz. % 142.38% 133.11% 123.18% 106.62% 166.89% 146.36% 100.00%
DPS 2.14 2.02 1.70 1.66 1.56 1.63 1.69 4.01%
  YoY % 5.94% 18.82% 2.41% 6.41% -4.29% -3.55% -
  Horiz. % 126.63% 119.53% 100.59% 98.22% 92.31% 96.45% 100.00%
NAPS 1.4765 1.1482 1.1162 0.9650 0.9464 0.9357 0.7109 12.94%
  YoY % 28.59% 2.87% 15.67% 1.97% 1.14% 31.62% -
  Horiz. % 207.69% 161.51% 157.01% 135.74% 133.13% 131.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.0600 1.7500 1.4600 1.6400 1.7000 3.4500 3.3100 -
P/RPS 53.55 39.95 37.92 43.64 44.68 45.75 43.47 3.53%
  YoY % 34.04% 5.35% -13.11% -2.33% -2.34% 5.24% -
  Horiz. % 123.19% 91.90% 87.23% 100.39% 102.78% 105.24% 100.00%
P/EPS 95.48 74.54 67.07 78.10 51.20 59.28 69.68 5.39%
  YoY % 28.09% 11.14% -14.12% 52.54% -13.63% -14.93% -
  Horiz. % 137.03% 106.97% 96.25% 112.08% 73.48% 85.07% 100.00%
EY 1.05 1.34 1.49 1.28 1.95 1.69 1.44 -5.12%
  YoY % -21.64% -10.07% 16.41% -34.36% 15.38% 17.36% -
  Horiz. % 72.92% 93.06% 103.47% 88.89% 135.42% 117.36% 100.00%
DY 1.04 1.35 1.37 1.32 1.21 1.25 1.60 -6.92%
  YoY % -22.96% -1.46% 3.79% 9.09% -3.20% -21.88% -
  Horiz. % 65.00% 84.38% 85.62% 82.50% 75.62% 78.12% 100.00%
P/NAPS 1.39 1.30 1.11 1.30 1.36 1.40 1.48 -1.04%
  YoY % 6.92% 17.12% -14.62% -4.41% -2.86% -5.41% -
  Horiz. % 93.92% 87.84% 75.00% 87.84% 91.89% 94.59% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 24/07/19 06/08/18 24/07/17 04/08/16 03/08/15 04/08/14 -
Price 2.1000 1.8400 1.4800 1.6400 1.7900 3.3700 3.4000 -
P/RPS 54.59 42.01 38.44 43.64 47.04 44.69 44.65 3.40%
  YoY % 29.95% 9.29% -11.92% -7.23% 5.26% 0.09% -
  Horiz. % 122.26% 94.09% 86.09% 97.74% 105.35% 100.09% 100.00%
P/EPS 97.33 78.38 67.99 78.10 53.92 57.90 71.58 5.25%
  YoY % 24.18% 15.28% -12.94% 44.84% -6.87% -19.11% -
  Horiz. % 135.97% 109.50% 94.98% 109.11% 75.33% 80.89% 100.00%
EY 1.03 1.28 1.47 1.28 1.85 1.73 1.40 -4.98%
  YoY % -19.53% -12.93% 14.84% -30.81% 6.94% 23.57% -
  Horiz. % 73.57% 91.43% 105.00% 91.43% 132.14% 123.57% 100.00%
DY 1.02 1.28 1.35 1.32 1.15 1.28 1.56 -6.83%
  YoY % -20.31% -5.19% 2.27% 14.78% -10.16% -17.95% -
  Horiz. % 65.38% 82.05% 86.54% 84.62% 73.72% 82.05% 100.00%
P/NAPS 1.42 1.37 1.13 1.30 1.44 1.37 1.52 -1.13%
  YoY % 3.65% 21.24% -13.08% -9.72% 5.11% -9.87% -
  Horiz. % 93.42% 90.13% 74.34% 85.53% 94.74% 90.13% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS