[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.36%
YoY- 38.78%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 204,362 144,885 92,537 45,087 168,745 126,328 84,332 80.12%
PBT 159,448 88,061 58,322 31,430 122,560 78,471 45,913 128.80%
Tax -4,469 -67 -67 0 0 0 0 -
NP 154,979 87,994 58,255 31,430 122,560 78,471 45,913 124.52%
-
NP to SH 154,979 87,994 58,255 31,430 122,560 78,471 45,913 124.52%
-
Tax Rate 2.80% 0.08% 0.11% 0.00% 0.00% 0.00% 0.00% -
Total Cost 49,383 56,891 34,282 13,657 46,185 47,857 38,419 18.16%
-
Net Worth 1,664,024 1,619,277 1,614,101 1,611,267 1,591,180 1,400,475 1,393,431 12.52%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 108,138 77,513 48,553 23,907 101,790 69,846 47,793 72.09%
Div Payout % 69.78% 88.09% 83.35% 76.06% 83.05% 89.01% 104.10% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,664,024 1,619,277 1,614,101 1,611,267 1,591,180 1,400,475 1,393,431 12.52%
NOSH 1,237,285 1,232,326 1,232,326 1,232,326 1,232,326 1,105,173 1,106,337 7.72%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 75.84% 60.73% 62.95% 69.71% 72.63% 62.12% 54.44% -
ROE 9.31% 5.43% 3.61% 1.95% 7.70% 5.60% 3.29% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.52 11.76 7.51 3.66 13.69 11.43 7.62 67.27%
EPS 12.57 7.14 4.73 2.55 10.97 7.10 4.15 108.92%
DPS 8.74 6.29 3.94 1.94 8.26 6.32 4.32 59.75%
NAPS 1.3449 1.314 1.3098 1.3075 1.2912 1.2672 1.2595 4.45%
Adjusted Per Share Value based on latest NOSH - 1,232,326
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.69 8.29 5.30 2.58 9.66 7.23 4.83 79.97%
EPS 8.87 5.04 3.33 1.80 7.01 4.49 2.63 124.39%
DPS 6.19 4.44 2.78 1.37 5.82 4.00 2.73 72.33%
NAPS 0.9522 0.9266 0.9237 0.922 0.9106 0.8014 0.7974 12.51%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.56 1.47 1.46 1.29 1.50 1.60 1.64 -
P/RPS 9.44 12.50 19.44 35.26 10.95 14.00 21.51 -42.16%
P/EPS 12.45 20.59 30.88 50.58 15.08 22.53 39.52 -53.60%
EY 8.03 4.86 3.24 1.98 6.63 4.44 2.53 115.51%
DY 5.60 4.28 2.70 1.50 5.51 3.95 2.63 65.28%
P/NAPS 1.16 1.12 1.11 0.99 1.16 1.26 1.30 -7.29%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/01/19 23/10/18 06/08/18 25/04/18 23/01/18 23/10/17 24/07/17 -
Price 1.66 1.51 1.48 1.38 1.40 1.59 1.64 -
P/RPS 10.05 12.84 19.71 37.72 10.22 13.91 21.51 -39.70%
P/EPS 13.25 21.15 31.31 54.11 14.08 22.39 39.52 -51.64%
EY 7.55 4.73 3.19 1.85 7.10 4.47 2.53 106.86%
DY 5.27 4.17 2.66 1.41 5.90 3.97 2.63 58.74%
P/NAPS 1.23 1.15 1.13 1.06 1.08 1.25 1.30 -3.61%

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