[AXREIT] QoQ Annualized Quarter Result on 31-Dec-2024 [#4]

Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Dec-2024 [#4]
Profit Trend
QoQ- 32.36%
YoY- -3.57%
View:
Show?
Annualized Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 320,104 309,786 304,140 302,160 285,992 280,582 277,254 10.00%
PBT 212,542 158,657 162,446 169,072 221,596 143,366 130,052 38.53%
Tax -2,536 0 0 0 -3,824 0 0 -
NP 210,006 158,657 162,446 169,072 217,772 143,366 130,052 37.43%
-
NP to SH 210,006 158,657 162,446 169,072 217,772 143,366 130,052 37.43%
-
Tax Rate 1.19% 0.00% 0.00% 0.00% 1.73% 0.00% 0.00% -
Total Cost 110,098 151,129 141,694 133,088 68,220 137,216 147,202 -17.53%
-
Net Worth 2,920,329 2,823,597 2,825,170 2,826,393 2,826,044 2,742,508 2,735,718 4.42%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 164,979 160,769 159,021 160,769 151,158 145,087 142,766 10.07%
Div Payout % 78.56% 101.33% 97.89% 95.09% 69.41% 101.20% 109.78% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 2,920,329 2,823,597 2,825,170 2,826,393 2,826,044 2,742,508 2,735,718 4.42%
NOSH 1,779,711 1,747,492 1,747,492 1,747,492 1,747,492 1,741,054 1,741,054 1.46%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 65.61% 51.22% 53.41% 55.95% 76.15% 51.10% 46.91% -
ROE 7.19% 5.62% 5.75% 5.98% 7.71% 5.23% 4.75% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 17.99 17.73 17.40 17.29 16.37 16.12 15.92 8.45%
EPS 11.80 9.08 9.30 9.68 12.50 8.23 7.46 35.56%
DPS 9.27 9.20 9.10 9.20 8.65 8.33 8.20 8.47%
NAPS 1.6409 1.6158 1.6167 1.6174 1.6172 1.5752 1.5713 2.91%
Adjusted Per Share Value based on latest NOSH - 1,823,907
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 17.55 16.98 16.68 16.57 15.68 15.38 15.20 10.01%
EPS 11.51 8.70 8.91 9.27 11.94 7.86 7.13 37.41%
DPS 9.05 8.81 8.72 8.81 8.29 7.95 7.83 10.08%
NAPS 1.6011 1.5481 1.549 1.5496 1.5494 1.5036 1.4999 4.42%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 1.73 1.83 1.83 1.81 1.79 1.84 1.83 -
P/RPS 9.62 10.32 10.51 10.47 10.94 11.42 11.49 -11.12%
P/EPS 14.66 20.16 19.69 18.71 14.36 22.35 24.50 -28.88%
EY 6.82 4.96 5.08 5.35 6.96 4.48 4.08 40.62%
DY 5.36 5.03 4.97 5.08 4.83 4.53 4.48 12.63%
P/NAPS 1.05 1.13 1.13 1.12 1.11 1.17 1.16 -6.39%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 23/01/25 28/10/24 23/07/24 23/04/24 23/01/24 27/10/23 26/07/23 -
Price 1.74 1.81 1.87 1.86 1.77 1.80 1.83 -
P/RPS 9.67 10.21 10.74 10.76 10.82 11.17 11.49 -10.81%
P/EPS 14.75 19.94 20.12 19.22 14.20 21.86 24.50 -28.59%
EY 6.78 5.02 4.97 5.20 7.04 4.57 4.08 40.08%
DY 5.33 5.08 4.87 4.95 4.89 4.63 4.48 12.22%
P/NAPS 1.06 1.12 1.16 1.15 1.09 1.14 1.16 -5.80%

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