[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
22-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 76.12%
YoY- 26.45%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 161,827 107,963 53,769 204,362 144,885 92,537 45,087 134.24%
PBT 81,790 55,641 26,594 159,448 88,061 58,322 31,430 89.08%
Tax 0 0 0 -4,469 -67 -67 0 -
NP 81,790 55,641 26,594 154,979 87,994 58,255 31,430 89.08%
-
NP to SH 81,790 55,641 26,594 154,979 87,994 58,255 31,430 89.08%
-
Tax Rate 0.00% 0.00% 0.00% 2.80% 0.08% 0.11% 0.00% -
Total Cost 80,037 52,322 27,175 49,383 56,891 34,282 13,657 224.70%
-
Net Worth 1,657,219 1,660,313 1,660,313 1,664,024 1,619,277 1,614,101 1,611,267 1.89%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 87,352 58,276 29,076 108,138 77,513 48,553 23,907 137.04%
Div Payout % 106.80% 104.74% 109.33% 69.78% 88.09% 83.35% 76.06% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,657,219 1,660,313 1,660,313 1,664,024 1,619,277 1,614,101 1,611,267 1.89%
NOSH 1,237,285 1,237,285 1,237,285 1,237,285 1,232,326 1,232,326 1,232,326 0.26%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 50.54% 51.54% 49.46% 75.84% 60.73% 62.95% 69.71% -
ROE 4.94% 3.35% 1.60% 9.31% 5.43% 3.61% 1.95% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.08 8.73 4.35 16.52 11.76 7.51 3.66 133.56%
EPS 6.61 4.50 2.15 12.57 7.14 4.73 2.55 88.59%
DPS 7.06 4.71 2.35 8.74 6.29 3.94 1.94 136.40%
NAPS 1.3394 1.3419 1.3419 1.3449 1.314 1.3098 1.3075 1.61%
Adjusted Per Share Value based on latest NOSH - 1,237,285
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.26 6.18 3.08 11.69 8.29 5.30 2.58 134.23%
EPS 4.68 3.18 1.52 8.87 5.04 3.33 1.80 88.97%
DPS 5.00 3.33 1.66 6.19 4.44 2.78 1.37 136.85%
NAPS 0.9483 0.9501 0.9501 0.9522 0.9266 0.9237 0.922 1.89%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.85 1.75 1.80 1.56 1.47 1.46 1.29 -
P/RPS 14.14 20.06 41.42 9.44 12.50 19.44 35.26 -45.58%
P/EPS 27.99 38.91 83.74 12.45 20.59 30.88 50.58 -32.57%
EY 3.57 2.57 1.19 8.03 4.86 3.24 1.98 48.08%
DY 3.82 2.69 1.31 5.60 4.28 2.70 1.50 86.38%
P/NAPS 1.38 1.30 1.34 1.16 1.12 1.11 0.99 24.75%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/10/19 24/07/19 29/04/19 22/01/19 23/10/18 06/08/18 25/04/18 -
Price 1.80 1.84 1.77 1.66 1.51 1.48 1.38 -
P/RPS 13.76 21.09 40.73 10.05 12.84 19.71 37.72 -48.91%
P/EPS 27.23 40.92 82.35 13.25 21.15 31.31 54.11 -36.70%
EY 3.67 2.44 1.21 7.55 4.73 3.19 1.85 57.81%
DY 3.92 2.56 1.33 5.27 4.17 2.66 1.41 97.59%
P/NAPS 1.34 1.37 1.32 1.23 1.15 1.13 1.06 16.89%

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