[AXREIT] QoQ Annualized Quarter 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- 17.14%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 193,180 185,074 180,348 168,745 168,437 168,664 170,772 8.55%
PBT 117,414 116,644 125,720 122,560 104,628 91,826 90,588 18.85%
Tax -89 -134 0 0 0 0 0 -
NP 117,325 116,510 125,720 122,560 104,628 91,826 90,588 18.79%
-
NP to SH 117,325 116,510 125,720 122,560 104,628 91,826 90,588 18.79%
-
Tax Rate 0.08% 0.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 75,854 68,564 54,628 46,185 63,809 76,838 80,184 -3.63%
-
Net Worth 1,619,277 1,614,101 1,611,267 1,591,180 1,400,475 1,393,431 1,391,851 10.60%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 103,351 97,107 95,628 101,790 93,129 95,587 95,006 5.76%
Div Payout % 88.09% 83.35% 76.06% 83.05% 89.01% 104.10% 104.88% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,619,277 1,614,101 1,611,267 1,591,180 1,400,475 1,393,431 1,391,851 10.60%
NOSH 1,232,326 1,232,326 1,232,326 1,232,326 1,105,173 1,106,337 1,104,731 7.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 60.73% 62.95% 69.71% 72.63% 62.12% 54.44% 53.05% -
ROE 7.25% 7.22% 7.80% 7.70% 7.47% 6.59% 6.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.68 15.02 14.63 13.69 15.24 15.25 15.46 0.94%
EPS 9.52 9.46 10.20 10.97 9.47 8.30 8.20 10.45%
DPS 8.39 7.88 7.76 8.26 8.43 8.64 8.60 -1.63%
NAPS 1.314 1.3098 1.3075 1.2912 1.2672 1.2595 1.2599 2.83%
Adjusted Per Share Value based on latest NOSH - 1,232,326
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.05 10.59 10.32 9.66 9.64 9.65 9.77 8.54%
EPS 6.71 6.67 7.19 7.01 5.99 5.25 5.18 18.81%
DPS 5.91 5.56 5.47 5.82 5.33 5.47 5.44 5.67%
NAPS 0.9266 0.9237 0.922 0.9106 0.8014 0.7974 0.7965 10.60%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.47 1.46 1.29 1.50 1.60 1.64 1.65 -
P/RPS 9.38 9.72 8.81 10.95 10.50 10.76 10.67 -8.22%
P/EPS 15.44 15.44 12.64 15.08 16.90 19.76 20.12 -16.16%
EY 6.48 6.48 7.91 6.63 5.92 5.06 4.97 19.32%
DY 5.71 5.40 6.02 5.51 5.27 5.27 5.21 6.29%
P/NAPS 1.12 1.11 0.99 1.16 1.26 1.30 1.31 -9.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/10/18 06/08/18 25/04/18 23/01/18 23/10/17 24/07/17 25/04/17 -
Price 1.51 1.48 1.38 1.40 1.59 1.64 1.65 -
P/RPS 9.63 9.85 9.43 10.22 10.43 10.76 10.67 -6.60%
P/EPS 15.86 15.65 13.53 14.08 16.79 19.76 20.12 -14.65%
EY 6.31 6.39 7.39 7.10 5.95 5.06 4.97 17.23%
DY 5.55 5.32 5.62 5.90 5.30 5.27 5.21 4.30%
P/NAPS 1.15 1.13 1.06 1.08 1.25 1.30 1.31 -8.31%

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