[AXREIT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.58%
YoY- 38.78%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 204,362 193,180 185,074 180,348 168,745 168,437 168,664 13.61%
PBT 159,448 117,414 116,644 125,720 122,560 104,628 91,826 44.32%
Tax -4,469 -89 -134 0 0 0 0 -
NP 154,979 117,325 116,510 125,720 122,560 104,628 91,826 41.61%
-
NP to SH 154,979 117,325 116,510 125,720 122,560 104,628 91,826 41.61%
-
Tax Rate 2.80% 0.08% 0.11% 0.00% 0.00% 0.00% 0.00% -
Total Cost 49,383 75,854 68,564 54,628 46,185 63,809 76,838 -25.46%
-
Net Worth 1,664,024 1,619,277 1,614,101 1,611,267 1,591,180 1,400,475 1,393,431 12.52%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 108,138 103,351 97,107 95,628 101,790 93,129 95,587 8.54%
Div Payout % 69.78% 88.09% 83.35% 76.06% 83.05% 89.01% 104.10% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,664,024 1,619,277 1,614,101 1,611,267 1,591,180 1,400,475 1,393,431 12.52%
NOSH 1,237,285 1,232,326 1,232,326 1,232,326 1,232,326 1,105,173 1,106,337 7.72%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 75.84% 60.73% 62.95% 69.71% 72.63% 62.12% 54.44% -
ROE 9.31% 7.25% 7.22% 7.80% 7.70% 7.47% 6.59% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.52 15.68 15.02 14.63 13.69 15.24 15.25 5.46%
EPS 12.57 9.52 9.46 10.20 10.97 9.47 8.30 31.77%
DPS 8.74 8.39 7.88 7.76 8.26 8.43 8.64 0.76%
NAPS 1.3449 1.314 1.3098 1.3075 1.2912 1.2672 1.2595 4.45%
Adjusted Per Share Value based on latest NOSH - 1,232,326
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.16 9.61 9.21 8.97 8.39 8.38 8.39 13.57%
EPS 7.71 5.84 5.80 6.25 6.10 5.20 4.57 41.58%
DPS 5.38 5.14 4.83 4.76 5.06 4.63 4.75 8.63%
NAPS 0.8277 0.8054 0.8028 0.8014 0.7914 0.6966 0.6931 12.52%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.56 1.47 1.46 1.29 1.50 1.60 1.64 -
P/RPS 9.44 9.38 9.72 8.81 10.95 10.50 10.76 -8.33%
P/EPS 12.45 15.44 15.44 12.64 15.08 16.90 19.76 -26.44%
EY 8.03 6.48 6.48 7.91 6.63 5.92 5.06 35.93%
DY 5.60 5.71 5.40 6.02 5.51 5.27 5.27 4.12%
P/NAPS 1.16 1.12 1.11 0.99 1.16 1.26 1.30 -7.29%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/01/19 23/10/18 06/08/18 25/04/18 23/01/18 23/10/17 24/07/17 -
Price 1.66 1.51 1.48 1.38 1.40 1.59 1.64 -
P/RPS 10.05 9.63 9.85 9.43 10.22 10.43 10.76 -4.43%
P/EPS 13.25 15.86 15.65 13.53 14.08 16.79 19.76 -23.33%
EY 7.55 6.31 6.39 7.39 7.10 5.95 5.06 30.48%
DY 5.27 5.55 5.32 5.62 5.90 5.30 5.27 0.00%
P/NAPS 1.23 1.15 1.13 1.06 1.08 1.25 1.30 -3.61%

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