[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
18-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 21.29%
YoY- -12.58%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 124,973 82,991 41,215 163,821 123,813 81,956 40,619 111.10%
PBT 98,026 61,570 25,120 96,637 79,686 55,223 23,317 159.80%
Tax 0 0 0 -73 -73 0 0 -
NP 98,026 61,570 25,120 96,564 79,613 55,223 23,317 159.80%
-
NP to SH 98,026 61,570 25,120 96,564 79,613 55,223 23,317 159.80%
-
Tax Rate 0.00% 0.00% 0.00% 0.08% 0.09% 0.00% 0.00% -
Total Cost 26,947 21,421 16,095 67,257 44,200 26,733 17,302 34.25%
-
Net Worth 1,386,682 1,370,482 1,358,022 1,347,950 1,352,106 1,352,251 1,341,603 2.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 67,737 45,078 22,585 92,070 116,079 46,019 22,441 108.44%
Div Payout % 69.10% 73.21% 89.91% 95.35% 145.80% 83.33% 96.24% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,386,682 1,370,482 1,358,022 1,347,950 1,352,106 1,352,251 1,341,603 2.22%
NOSH 1,101,415 1,099,464 1,101,754 1,096,072 1,095,089 547,847 547,347 59.18%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 78.44% 74.19% 60.95% 58.94% 64.30% 67.38% 57.40% -
ROE 7.07% 4.49% 1.85% 7.16% 5.89% 4.08% 1.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.35 7.55 3.74 14.95 11.31 14.96 7.42 32.65%
EPS 8.90 5.60 2.28 8.81 7.27 10.08 4.26 63.20%
DPS 6.15 4.10 2.05 8.40 10.60 8.40 4.10 30.94%
NAPS 1.259 1.2465 1.2326 1.2298 1.2347 2.4683 2.4511 -35.78%
Adjusted Per Share Value based on latest NOSH - 1,100,714
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.22 4.13 2.05 8.15 6.16 4.08 2.02 111.22%
EPS 4.88 3.06 1.25 4.80 3.96 2.75 1.16 159.91%
DPS 3.37 2.24 1.12 4.58 5.77 2.29 1.12 108.00%
NAPS 0.6897 0.6817 0.6755 0.6705 0.6725 0.6726 0.6673 2.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.75 1.70 1.61 1.64 1.69 3.45 3.53 -
P/RPS 15.42 22.52 43.04 10.97 14.95 23.06 47.57 -52.71%
P/EPS 19.66 30.36 70.61 18.62 23.25 34.23 82.86 -61.57%
EY 5.09 3.29 1.42 5.37 4.30 2.92 1.21 159.90%
DY 3.51 2.41 1.27 5.12 6.27 2.43 1.16 108.78%
P/NAPS 1.39 1.36 1.31 1.33 1.37 1.40 1.44 -2.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/10/16 04/08/16 25/04/16 18/01/16 19/10/15 03/08/15 20/04/15 -
Price 1.75 1.79 1.60 1.58 1.69 3.37 3.60 -
P/RPS 15.42 23.71 42.77 10.57 14.95 22.53 48.51 -53.32%
P/EPS 19.66 31.96 70.18 17.93 23.25 33.43 84.51 -62.07%
EY 5.09 3.13 1.43 5.58 4.30 2.99 1.18 164.28%
DY 3.51 2.29 1.28 5.32 6.27 2.49 1.14 111.20%
P/NAPS 1.39 1.44 1.30 1.28 1.37 1.37 1.47 -3.65%

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