[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 155.82%
YoY- 35.01%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 167,425 110,259 54,771 216,409 161,827 107,963 53,769 112.79%
PBT 92,793 60,401 29,281 213,451 81,790 55,641 26,594 129.52%
Tax 0 0 0 -4,213 0 0 0 -
NP 92,793 60,401 29,281 209,238 81,790 55,641 26,594 129.52%
-
NP to SH 92,793 60,401 29,281 209,238 81,790 55,641 26,594 129.52%
-
Tax Rate 0.00% 0.00% 0.00% 1.97% 0.00% 0.00% 0.00% -
Total Cost 74,632 49,858 25,490 7,171 80,037 52,322 27,175 95.75%
-
Net Worth 2,137,246 2,135,082 2,103,928 2,078,816 1,657,219 1,660,313 1,660,313 18.27%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 93,751 61,299 30,288 132,904 87,352 58,276 29,076 117.78%
Div Payout % 101.03% 101.49% 103.44% 63.52% 106.80% 104.74% 109.33% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,137,246 2,135,082 2,103,928 2,078,816 1,657,219 1,660,313 1,660,313 18.27%
NOSH 1,442,331 1,442,331 1,442,331 1,435,250 1,237,285 1,237,285 1,237,285 10.73%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 55.42% 54.78% 53.46% 96.69% 50.54% 51.54% 49.46% -
ROE 4.34% 2.83% 1.39% 10.07% 4.94% 3.35% 1.60% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.61 7.64 3.80 15.08 13.08 8.73 4.35 92.06%
EPS 6.44 4.20 2.04 16.61 6.61 4.50 2.15 107.37%
DPS 6.50 4.25 2.10 9.26 7.06 4.71 2.35 96.67%
NAPS 1.4818 1.4803 1.4587 1.4484 1.3394 1.3419 1.3419 6.81%
Adjusted Per Share Value based on latest NOSH - 1,435,250
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.58 6.31 3.13 12.38 9.26 6.18 3.08 112.64%
EPS 5.31 3.46 1.68 11.97 4.68 3.18 1.52 129.70%
DPS 5.36 3.51 1.73 7.61 5.00 3.33 1.66 117.99%
NAPS 1.223 1.2218 1.204 1.1896 0.9483 0.9501 0.9501 18.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.16 2.06 1.83 1.77 1.85 1.75 1.80 -
P/RPS 18.61 26.95 48.19 11.74 14.14 20.06 41.42 -41.25%
P/EPS 33.57 49.19 90.14 12.14 27.99 38.91 83.74 -45.54%
EY 2.98 2.03 1.11 8.24 3.57 2.57 1.19 84.09%
DY 3.01 2.06 1.15 5.23 3.82 2.69 1.31 73.86%
P/NAPS 1.46 1.39 1.25 1.22 1.38 1.30 1.34 5.86%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 21/10/20 26/08/20 20/05/20 20/01/20 21/10/19 24/07/19 29/04/19 -
Price 2.11 2.10 1.95 1.77 1.80 1.84 1.77 -
P/RPS 18.18 27.47 51.35 11.74 13.76 21.09 40.73 -41.50%
P/EPS 32.80 50.15 96.05 12.14 27.23 40.92 82.35 -45.77%
EY 3.05 1.99 1.04 8.24 3.67 2.44 1.21 84.90%
DY 3.08 2.02 1.08 5.23 3.92 2.56 1.33 74.77%
P/NAPS 1.42 1.42 1.34 1.22 1.34 1.37 1.32 4.97%

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