Highlights

[AXREIT] YoY Quarter Result on 2019-09-30 [#3]

Stock [AXREIT]: AXIS REAL ESTATE INVESTMENT TRUST
Announcement Date 21-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -9.98%    YoY -     -12.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 53,864 52,348 41,996 41,982 41,857 33,121 35,307 7.29%
  YoY % 2.90% 24.65% 0.03% 0.30% 26.38% -6.19% -
  Horiz. % 152.56% 148.27% 118.95% 118.91% 118.55% 93.81% 100.00%
PBT 26,149 29,739 32,558 36,456 24,463 40,096 36,666 -5.48%
  YoY % -12.07% -8.66% -10.69% 49.03% -38.99% 9.35% -
  Horiz. % 71.32% 81.11% 88.80% 99.43% 66.72% 109.35% 100.00%
Tax 0 0 0 0 -73 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP 26,149 29,739 32,558 36,456 24,390 40,096 36,666 -5.48%
  YoY % -12.07% -8.66% -10.69% 49.47% -39.17% 9.35% -
  Horiz. % 71.32% 81.11% 88.80% 99.43% 66.52% 109.35% 100.00%
NP to SH 26,149 29,739 32,558 36,456 24,390 40,096 36,666 -5.48%
  YoY % -12.07% -8.66% -10.69% 49.47% -39.17% 9.35% -
  Horiz. % 71.32% 81.11% 88.80% 99.43% 66.52% 109.35% 100.00%
Tax Rate - % - % - % - % 0.30 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 27,715 22,609 9,438 5,526 17,467 -6,975 -1,359 -
  YoY % 22.58% 139.55% 70.79% -68.36% 350.42% -413.24% -
  Horiz. % -2,039.37% -1,663.65% -694.48% -406.62% -1,285.28% 513.24% 100.00%
Net Worth 1,657,219 1,619,277 1,400,475 1,390,851 1,350,418 1,049,773 1,011,660 8.57%
  YoY % 2.34% 15.62% 0.69% 2.99% 28.64% 3.77% -
  Horiz. % 163.81% 160.06% 138.43% 137.48% 133.49% 103.77% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 29,076 28,959 22,103 22,646 24,061 23,176 21,541 5.12%
  YoY % 0.40% 31.02% -2.40% -5.88% 3.82% 7.59% -
  Horiz. % 134.98% 134.44% 102.61% 105.13% 111.70% 107.59% 100.00%
Div Payout % 111.19 % 97.38 % 67.89 % 62.12 % 98.65 % 57.80 % 58.75 % 11.21%
  YoY % 14.18% 43.44% 9.29% -37.03% 70.67% -1.62% -
  Horiz. % 189.26% 165.75% 115.56% 105.74% 167.91% 98.38% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,657,219 1,619,277 1,400,475 1,390,851 1,350,418 1,049,773 1,011,660 8.57%
  YoY % 2.34% 15.62% 0.69% 2.99% 28.64% 3.77% -
  Horiz. % 163.81% 160.06% 138.43% 137.48% 133.49% 103.77% 100.00%
NOSH 1,237,285 1,232,326 1,105,173 1,104,727 1,093,721 463,537 458,325 17.99%
  YoY % 0.40% 11.51% 0.04% 1.01% 135.95% 1.14% -
  Horiz. % 269.96% 268.88% 241.13% 241.04% 238.63% 101.14% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 48.55 % 56.81 % 77.53 % 86.84 % 58.27 % 121.06 % 103.85 % -11.90%
  YoY % -14.54% -26.73% -10.72% 49.03% -51.87% 16.57% -
  Horiz. % 46.75% 54.70% 74.66% 83.62% 56.11% 116.57% 100.00%
ROE 1.58 % 1.84 % 2.32 % 2.62 % 1.81 % 3.82 % 3.62 % -12.90%
  YoY % -14.13% -20.69% -11.45% 44.75% -52.62% 5.52% -
  Horiz. % 43.65% 50.83% 64.09% 72.38% 50.00% 105.52% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.35 4.25 3.80 3.80 3.83 7.15 7.70 -9.07%
  YoY % 2.35% 11.84% 0.00% -0.78% -46.43% -7.14% -
  Horiz. % 56.49% 55.19% 49.35% 49.35% 49.74% 92.86% 100.00%
EPS 2.11 2.41 2.95 3.30 2.23 8.65 8.00 -19.91%
  YoY % -12.45% -18.31% -10.61% 47.98% -74.22% 8.12% -
  Horiz. % 26.37% 30.13% 36.88% 41.25% 27.88% 108.12% 100.00%
DPS 2.35 2.35 2.00 2.05 2.20 5.00 4.70 -10.91%
  YoY % 0.00% 17.50% -2.44% -6.82% -56.00% 6.38% -
  Horiz. % 50.00% 50.00% 42.55% 43.62% 46.81% 106.38% 100.00%
NAPS 1.3394 1.3140 1.2672 1.2590 1.2347 2.2647 2.2073 -7.99%
  YoY % 1.93% 3.69% 0.65% 1.97% -45.48% 2.60% -
  Horiz. % 60.68% 59.53% 57.41% 57.04% 55.94% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,237,285
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.35 4.23 3.39 3.39 3.38 2.68 2.85 7.30%
  YoY % 2.84% 24.78% 0.00% 0.30% 26.12% -5.96% -
  Horiz. % 152.63% 148.42% 118.95% 118.95% 118.60% 94.04% 100.00%
EPS 2.11 2.40 2.63 2.95 1.97 3.24 2.96 -5.48%
  YoY % -12.08% -8.75% -10.85% 49.75% -39.20% 9.46% -
  Horiz. % 71.28% 81.08% 88.85% 99.66% 66.55% 109.46% 100.00%
DPS 2.35 2.34 1.79 1.83 1.94 1.87 1.74 5.13%
  YoY % 0.43% 30.73% -2.19% -5.67% 3.74% 7.47% -
  Horiz. % 135.06% 134.48% 102.87% 105.17% 111.49% 107.47% 100.00%
NAPS 1.3394 1.3087 1.1319 1.1241 1.0914 0.8484 0.8176 8.57%
  YoY % 2.35% 15.62% 0.69% 3.00% 28.64% 3.77% -
  Horiz. % 163.82% 160.07% 138.44% 137.49% 133.49% 103.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.8500 1.4700 1.6000 1.7500 1.6900 3.6200 3.4100 -
P/RPS 42.50 34.61 42.11 46.05 44.16 50.66 44.27 -0.68%
  YoY % 22.80% -17.81% -8.56% 4.28% -12.83% 14.43% -
  Horiz. % 96.00% 78.18% 95.12% 104.02% 99.75% 114.43% 100.00%
P/EPS 87.54 60.91 54.31 53.03 75.78 41.85 42.63 12.73%
  YoY % 43.72% 12.15% 2.41% -30.02% 81.08% -1.83% -
  Horiz. % 205.35% 142.88% 127.40% 124.40% 177.76% 98.17% 100.00%
EY 1.14 1.64 1.84 1.89 1.32 2.39 2.35 -11.35%
  YoY % -30.49% -10.87% -2.65% 43.18% -44.77% 1.70% -
  Horiz. % 48.51% 69.79% 78.30% 80.43% 56.17% 101.70% 100.00%
DY 1.27 1.60 1.25 1.17 1.30 1.38 1.38 -1.37%
  YoY % -20.63% 28.00% 6.84% -10.00% -5.80% 0.00% -
  Horiz. % 92.03% 115.94% 90.58% 84.78% 94.20% 100.00% 100.00%
P/NAPS 1.38 1.12 1.26 1.39 1.37 1.60 1.54 -1.81%
  YoY % 23.21% -11.11% -9.35% 1.46% -14.38% 3.90% -
  Horiz. % 89.61% 72.73% 81.82% 90.26% 88.96% 103.90% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/10/19 23/10/18 23/10/17 24/10/16 19/10/15 20/10/14 21/10/13 -
Price 1.8000 1.5100 1.5900 1.7500 1.6900 3.6500 3.4000 -
P/RPS 41.35 35.55 41.84 46.05 44.16 51.08 44.14 -1.08%
  YoY % 16.32% -15.03% -9.14% 4.28% -13.55% 15.72% -
  Horiz. % 93.68% 80.54% 94.79% 104.33% 100.05% 115.72% 100.00%
P/EPS 85.17 62.57 53.97 53.03 75.78 42.20 42.50 12.28%
  YoY % 36.12% 15.93% 1.77% -30.02% 79.57% -0.71% -
  Horiz. % 200.40% 147.22% 126.99% 124.78% 178.31% 99.29% 100.00%
EY 1.17 1.60 1.85 1.89 1.32 2.37 2.35 -10.97%
  YoY % -26.88% -13.51% -2.12% 43.18% -44.30% 0.85% -
  Horiz. % 49.79% 68.09% 78.72% 80.43% 56.17% 100.85% 100.00%
DY 1.31 1.56 1.26 1.17 1.30 1.37 1.38 -0.86%
  YoY % -16.03% 23.81% 7.69% -10.00% -5.11% -0.72% -
  Horiz. % 94.93% 113.04% 91.30% 84.78% 94.20% 99.28% 100.00%
P/NAPS 1.34 1.15 1.25 1.39 1.37 1.61 1.54 -2.29%
  YoY % 16.52% -8.00% -10.07% 1.46% -14.91% 4.55% -
  Horiz. % 87.01% 74.68% 81.17% 90.26% 88.96% 104.55% 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.
 


 

229  230  534  1295 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.315+0.01 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers