[AXREIT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock

[AXREIT] AXIS REITS

Announcement Date

19-Jan-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- 9.31%

YoY- -5.12%

Quarter Report

4Q2022 - Bursa Quarterly Announcement_Final.pdf

Latest QR

Upcoming QR

AXREIT's Result

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	280,582	277,254	280,692	281,627	281,216	278,410	267,600	3.20%
YoY %	1.20%	-1.22%	-0.33%	0.15%	1.01%	4.04%	-	-
Horiz. %	104.85%	103.61%	104.89%	105.24%	105.09%	104.04%	100.00%	-
PBT	143,366	130,052	121,212	191,790	173,916	173,246	159,348	-6.79%
YoY %	10.24%	7.29%	-36.80%	10.28%	0.39%	8.72%	-	-
Horiz. %	89.97%	81.62%	76.07%	120.36%	109.14%	108.72%	100.00%	-
Tax	0	0	0	-1,683	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-	-	-
NP	143,366	130,052	121,212	190,107	173,916	173,246	159,348	-6.79%
YoY %	10.24%	7.29%	-36.24%	9.31%	0.39%	8.72%	-	-
Horiz. %	89.97%	81.62%	76.07%	119.30%	109.14%	108.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,366	130,052	121,212	190,107	173,916	173,246	159,348	-6.79%
YoY %	10.24%	7.29%	-36.24%	9.31%	0.39%	8.72%	-	-
Horiz. %	89.97%	81.62%	76.07%	119.30%	109.14%	108.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.88%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-	-	-
Total Cost	137,216	147,202	159,480	91,520	107,300	105,164	108,252	17.10%
YoY %	-6.78%	-7.70%	74.26%	-14.71%	2.03%	-2.85%	-	-
Horiz. %	126.76%	135.98%	147.32%	84.54%	99.12%	97.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,742,508	2,735,718	2,736,588	2,571,531	2,552,167	2,550,198	2,531,550	5.47%
YoY %	0.25%	-0.03%	6.42%	0.76%	0.08%	0.74%	-	-
Horiz. %	108.33%	108.06%	108.10%	101.58%	100.81%	100.74%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	145,087	142,766	142,766	160,002	162,354	163,120	158,221	-5.60%
YoY %	1.63%	0.00%	-10.77%	-1.45%	-0.47%	3.10%	-	-
Horiz. %	91.70%	90.23%	90.23%	101.13%	102.61%	103.10%	100.00%	-
Div Payout %	101.20%	109.78%	117.78%	84.16%	93.35%	94.16%	99.29%	-
YoY %	-7.82%	-6.79%	39.95%	-9.84%	-0.86%	-5.17%	-	-
Horiz. %	101.92%	110.57%	118.62%	84.76%	94.02%	94.83%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	2,742,508	2,735,718	2,736,588	2,571,531	2,552,167	2,550,198	2,531,550	5.47%
YoY %	0.25%	-0.03%	6.42%	0.76%	0.08%	0.74%	-	-
Horiz. %	108.33%	108.06%	108.10%	101.58%	100.81%	100.74%	100.00%	-
NOSH	1,741,054	1,741,054	1,741,054	1,641,054	1,641,054	1,641,054	1,634,524	4.29%
YoY %	0.00%	0.00%	6.09%	0.00%	0.00%	0.40%	-	-
Horiz. %	106.52%	106.52%	106.52%	100.40%	100.40%	100.40%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	51.10%	46.91%	43.18%	67.50%	61.84%	62.23%	59.55%	-
YoY %	8.93%	8.64%	-36.03%	9.15%	-0.63%	4.50%	-	-
Horiz. %	85.81%	78.77%	72.51%	113.35%	103.85%	104.50%	100.00%	-
ROE	5.23%	4.75%	4.43%	7.39%	6.81%	6.79%	6.29%	-
YoY %	10.11%	7.22%	-40.05%	8.52%	0.29%	7.95%	-	-
Horiz. %	83.15%	75.52%	70.43%	117.49%	108.27%	107.95%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	16.12	15.92	16.12	17.16	17.14	16.97	16.37	-1.01%
YoY %	1.26%	-1.24%	-6.06%	0.12%	1.00%	3.67%	-	-
Horiz. %	98.47%	97.25%	98.47%	104.83%	104.70%	103.67%	100.00%	-
EPS	8.23	7.46	6.96	11.61	10.63	10.60	9.76	-10.73%
YoY %	10.32%	7.18%	-40.05%	9.22%	0.28%	8.61%	-	-
Horiz. %	84.32%	76.43%	71.31%	118.95%	108.91%	108.61%	100.00%	-
DPS	8.33	8.20	8.20	9.75	9.89	9.94	9.68	-9.51%
YoY %	1.59%	0.00%	-15.90%	-1.42%	-0.50%	2.69%	-	-
Horiz. %	86.05%	84.71%	84.71%	100.72%	102.17%	102.69%	100.00%	-
NAPS	1.5752	1.5713	1.5718	1.567	1.5552	1.554	1.5488	1.13%
YoY %	0.25%	-0.03%	0.31%	0.76%	0.08%	0.34%	-	-
Horiz. %	101.70%	101.45%	101.49%	101.18%	100.41%	100.34%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,641,054
RPS	16.06	15.87	16.06	16.12	16.09	15.93	15.31	3.23%
YoY %	1.20%	-1.18%	-0.37%	0.19%	1.00%	4.05%	-	-
Horiz. %	104.90%	103.66%	104.90%	105.29%	105.09%	104.05%	100.00%	-
EPS	8.20	7.44	6.94	10.88	9.95	9.91	9.12	-6.83%
YoY %	10.22%	7.20%	-36.21%	9.35%	0.40%	8.66%	-	-
Horiz. %	89.91%	81.58%	76.10%	119.30%	109.10%	108.66%	100.00%	-
DPS	8.30	8.17	8.17	9.16	9.29	9.33	9.05	-5.59%
YoY %	1.59%	0.00%	-10.81%	-1.40%	-0.43%	3.09%	-	-
Horiz. %	91.71%	90.28%	90.28%	101.22%	102.65%	103.09%	100.00%	-
NAPS	1.5694	1.5655	1.566	1.4716	1.4605	1.4593	1.4487	5.47%
YoY %	0.25%	-0.03%	6.41%	0.76%	0.08%	0.73%	-	-
Horiz. %	108.33%	108.06%	108.10%	101.58%	100.81%	100.73%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	1.84	1.83	1.88	1.79	1.89	1.92	1.86	-
P/RPS	11.42	11.49	11.66	10.43	11.03	11.32	11.36	0.35%
YoY %	-0.61%	-1.46%	11.79%	-5.44%	-2.56%	-0.35%	-	-
Horiz. %	100.53%	101.14%	102.64%	91.81%	97.10%	99.65%	100.00%	-
P/EPS	22.35	24.50	27.00	15.45	17.83	18.19	19.08	11.11%
YoY %	-8.78%	-9.26%	74.76%	-13.35%	-1.98%	-4.66%	-	-
Horiz. %	117.14%	128.41%	141.51%	80.97%	93.45%	95.34%	100.00%	-
EY	4.48	4.08	3.70	6.47	5.61	5.50	5.24	-9.91%
YoY %	9.80%	10.27%	-42.81%	15.33%	2.00%	4.96%	-	-
Horiz. %	85.50%	77.86%	70.61%	123.47%	107.06%	104.96%	100.00%	-
DY	4.53	4.48	4.36	5.45	5.23	5.18	5.20	-8.77%
YoY %	1.12%	2.75%	-20.00%	4.21%	0.97%	-0.38%	-	-
Horiz. %	87.12%	86.15%	83.85%	104.81%	100.58%	99.62%	100.00%	-
P/NAPS	1.17	1.16	1.20	1.14	1.22	1.24	1.20	-1.67%
YoY %	0.86%	-3.33%	5.26%	-6.56%	-1.61%	3.33%	-	-
Horiz. %	97.50%	96.67%	100.00%	95.00%	101.67%	103.33%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	27/10/23	26/07/23	18/04/23	19/01/23	19/10/22	20/07/22	20/04/22	-
Price	1.80	1.83	1.91	1.88	1.84	1.88	1.87	-
P/RPS	11.17	11.49	11.85	10.95	10.74	11.08	11.42	-1.46%
YoY %	-2.79%	-3.04%	8.22%	1.96%	-3.07%	-2.98%	-	-
Horiz. %	97.81%	100.61%	103.77%	95.88%	94.05%	97.02%	100.00%	-
P/EPS	21.86	24.50	27.43	16.23	17.36	17.81	19.18	9.10%
YoY %	-10.78%	-10.68%	69.01%	-6.51%	-2.53%	-7.14%	-	-
Horiz. %	113.97%	127.74%	143.01%	84.62%	90.51%	92.86%	100.00%	-
EY	4.57	4.08	3.65	6.16	5.76	5.62	5.21	-8.35%
YoY %	12.01%	11.78%	-40.75%	6.94%	2.49%	7.87%	-	-
Horiz. %	87.72%	78.31%	70.06%	118.23%	110.56%	107.87%	100.00%	-
DY	4.63	4.48	4.29	5.19	5.38	5.29	5.18	-7.20%
YoY %	3.35%	4.43%	-17.34%	-3.53%	1.70%	2.12%	-	-
Horiz. %	89.38%	86.49%	82.82%	100.19%	103.86%	102.12%	100.00%	-
P/NAPS	1.14	1.16	1.22	1.20	1.18	1.21	1.21	-3.89%
YoY %	-1.72%	-4.92%	1.67%	1.69%	-2.48%	0.00%	-	-
Horiz. %	94.21%	95.87%	100.83%	99.17%	97.52%	100.00%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos