[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -78.89%
YoY- 4.14%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 163,821 123,813 81,956 40,619 138,835 103,802 70,681 74.86%
PBT 96,637 79,686 55,223 23,317 110,455 84,372 44,276 68.02%
Tax -73 -73 0 0 0 0 0 -
NP 96,564 79,613 55,223 23,317 110,455 84,372 44,276 67.93%
-
NP to SH 96,564 79,613 55,223 23,317 110,455 84,372 44,276 67.93%
-
Tax Rate 0.08% 0.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 67,257 44,200 26,733 17,302 28,380 19,430 26,405 86.19%
-
Net Worth 1,347,950 1,352,106 1,352,251 1,341,603 1,131,883 1,046,998 1,029,094 19.65%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 92,070 116,079 46,019 22,441 92,279 72,120 48,888 52.32%
Div Payout % 95.35% 145.80% 83.33% 96.24% 83.54% 85.48% 110.42% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,347,950 1,352,106 1,352,251 1,341,603 1,131,883 1,046,998 1,029,094 19.65%
NOSH 1,096,072 1,095,089 547,847 547,347 467,237 462,312 461,208 77.80%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 58.94% 64.30% 67.38% 57.40% 79.56% 81.28% 62.64% -
ROE 7.16% 5.89% 4.08% 1.74% 9.76% 8.06% 4.30% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.95 11.31 14.96 7.42 29.71 22.45 15.33 -1.65%
EPS 8.81 7.27 10.08 4.26 23.64 18.25 9.60 -5.54%
DPS 8.40 10.60 8.40 4.10 19.75 15.60 10.60 -14.32%
NAPS 1.2298 1.2347 2.4683 2.4511 2.4225 2.2647 2.2313 -32.70%
Adjusted Per Share Value based on latest NOSH - 547,347
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.37 7.09 4.69 2.32 7.94 5.94 4.04 74.94%
EPS 5.53 4.56 3.16 1.33 6.32 4.83 2.53 68.18%
DPS 5.27 6.64 2.63 1.28 5.28 4.13 2.80 52.26%
NAPS 0.7714 0.7737 0.7738 0.7677 0.6477 0.5991 0.5889 19.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.64 1.69 3.45 3.53 3.62 3.62 3.31 -
P/RPS 10.97 14.95 23.06 47.57 12.18 16.12 21.60 -36.26%
P/EPS 18.62 23.25 34.23 82.86 15.31 19.84 34.48 -33.61%
EY 5.37 4.30 2.92 1.21 6.53 5.04 2.90 50.62%
DY 5.12 6.27 2.43 1.16 5.46 4.31 3.20 36.68%
P/NAPS 1.33 1.37 1.40 1.44 1.49 1.60 1.48 -6.85%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/01/16 19/10/15 03/08/15 20/04/15 19/01/15 20/10/14 04/08/14 -
Price 1.58 1.69 3.37 3.60 3.52 3.65 3.40 -
P/RPS 10.57 14.95 22.53 48.51 11.85 16.26 22.19 -38.92%
P/EPS 17.93 23.25 33.43 84.51 14.89 20.00 35.42 -36.40%
EY 5.58 4.30 2.99 1.18 6.72 5.00 2.82 57.41%
DY 5.32 6.27 2.49 1.14 5.61 4.27 3.12 42.58%
P/NAPS 1.28 1.37 1.37 1.47 1.45 1.61 1.52 -10.79%

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