[AXREIT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 99.6%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 210,912 139,205 66,900 242,409 179,467 117,858 57,482 137.70%
PBT 130,437 86,623 39,837 204,039 100,382 63,332 31,962 155.15%
Tax 0 0 0 -3,675 0 0 0 -
NP 130,437 86,623 39,837 200,364 100,382 63,332 31,962 155.15%
-
NP to SH 130,437 86,623 39,837 200,364 100,382 63,332 31,962 155.15%
-
Tax Rate 0.00% 0.00% 0.00% 1.80% 0.00% 0.00% 0.00% -
Total Cost 80,475 52,582 27,063 42,045 79,085 54,526 25,520 114.89%
-
Net Worth 2,552,167 2,550,198 2,531,550 2,527,301 2,131,679 2,129,365 2,130,233 12.79%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 121,766 81,560 39,555 155,116 102,410 66,972 32,256 142.24%
Div Payout % 93.35% 94.16% 99.29% 77.42% 102.02% 105.75% 100.92% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,552,167 2,550,198 2,531,550 2,527,301 2,131,679 2,129,365 2,130,233 12.79%
NOSH 1,641,054 1,641,054 1,634,524 1,634,524 1,446,481 1,446,481 1,446,481 8.76%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 61.84% 62.23% 59.55% 82.66% 55.93% 53.74% 55.60% -
ROE 5.11% 3.40% 1.57% 7.93% 4.71% 2.97% 1.50% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.85 8.48 4.09 14.83 12.41 8.15 3.97 118.65%
EPS 7.97 5.30 2.44 13.80 6.94 4.38 2.21 134.98%
DPS 7.42 4.97 2.42 9.49 7.08 4.63 2.23 122.71%
NAPS 1.5552 1.554 1.5488 1.5462 1.4737 1.4721 1.4727 3.69%
Adjusted Per Share Value based on latest NOSH - 1,634,524
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.49 6.92 3.33 12.06 8.93 5.86 2.86 137.64%
EPS 6.49 4.31 1.98 9.97 4.99 3.15 1.59 155.18%
DPS 6.06 4.06 1.97 7.72 5.09 3.33 1.60 142.78%
NAPS 1.2694 1.2684 1.2592 1.2571 1.0603 1.0591 1.0596 12.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.89 1.92 1.86 1.94 1.90 1.91 1.95 -
P/RPS 14.71 22.63 45.44 13.08 15.31 23.44 49.07 -55.17%
P/EPS 23.78 36.37 76.32 15.83 27.38 43.62 88.25 -58.24%
EY 4.21 2.75 1.31 6.32 3.65 2.29 1.13 140.13%
DY 3.93 2.59 1.30 4.89 3.73 2.42 1.14 128.03%
P/NAPS 1.22 1.24 1.20 1.25 1.29 1.30 1.32 -5.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 19/10/22 20/07/22 20/04/22 20/01/22 21/10/21 21/07/21 21/04/21 -
Price 1.84 1.88 1.87 1.84 1.95 1.93 1.92 -
P/RPS 14.32 22.16 45.69 12.41 15.72 23.69 48.32 -55.51%
P/EPS 23.15 35.62 76.73 15.01 28.10 44.08 86.89 -58.56%
EY 4.32 2.81 1.30 6.66 3.56 2.27 1.15 141.45%
DY 4.03 2.64 1.29 5.16 3.63 2.40 1.16 129.21%
P/NAPS 1.18 1.21 1.21 1.19 1.32 1.31 1.30 -6.24%

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