[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
29-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -82.84%
YoY- -15.39%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 216,409 161,827 107,963 53,769 204,362 144,885 92,537 75.91%
PBT 213,451 81,790 55,641 26,594 159,448 88,061 58,322 136.92%
Tax -4,213 0 0 0 -4,469 -67 -67 1469.40%
NP 209,238 81,790 55,641 26,594 154,979 87,994 58,255 133.98%
-
NP to SH 209,238 81,790 55,641 26,594 154,979 87,994 58,255 133.98%
-
Tax Rate 1.97% 0.00% 0.00% 0.00% 2.80% 0.08% 0.11% -
Total Cost 7,171 80,037 52,322 27,175 49,383 56,891 34,282 -64.66%
-
Net Worth 2,078,816 1,657,219 1,660,313 1,660,313 1,664,024 1,619,277 1,614,101 18.31%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 132,904 87,352 58,276 29,076 108,138 77,513 48,553 95.32%
Div Payout % 63.52% 106.80% 104.74% 109.33% 69.78% 88.09% 83.35% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,078,816 1,657,219 1,660,313 1,660,313 1,664,024 1,619,277 1,614,101 18.31%
NOSH 1,435,250 1,237,285 1,237,285 1,237,285 1,237,285 1,232,326 1,232,326 10.66%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 96.69% 50.54% 51.54% 49.46% 75.84% 60.73% 62.95% -
ROE 10.07% 4.94% 3.35% 1.60% 9.31% 5.43% 3.61% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.08 13.08 8.73 4.35 16.52 11.76 7.51 58.96%
EPS 16.61 6.61 4.50 2.15 12.57 7.14 4.73 130.50%
DPS 9.26 7.06 4.71 2.35 8.74 6.29 3.94 76.49%
NAPS 1.4484 1.3394 1.3419 1.3419 1.3449 1.314 1.3098 6.91%
Adjusted Per Share Value based on latest NOSH - 1,237,285
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.38 9.26 6.18 3.08 11.69 8.29 5.30 75.77%
EPS 11.97 4.68 3.18 1.52 8.87 5.04 3.33 134.11%
DPS 7.61 5.00 3.33 1.66 6.19 4.44 2.78 95.32%
NAPS 1.1896 0.9483 0.9501 0.9501 0.9522 0.9266 0.9237 18.31%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.77 1.85 1.75 1.80 1.56 1.47 1.46 -
P/RPS 11.74 14.14 20.06 41.42 9.44 12.50 19.44 -28.48%
P/EPS 12.14 27.99 38.91 83.74 12.45 20.59 30.88 -46.24%
EY 8.24 3.57 2.57 1.19 8.03 4.86 3.24 86.00%
DY 5.23 3.82 2.69 1.31 5.60 4.28 2.70 55.20%
P/NAPS 1.22 1.38 1.30 1.34 1.16 1.12 1.11 6.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/01/20 21/10/19 24/07/19 29/04/19 22/01/19 23/10/18 06/08/18 -
Price 1.77 1.80 1.84 1.77 1.66 1.51 1.48 -
P/RPS 11.74 13.76 21.09 40.73 10.05 12.84 19.71 -29.14%
P/EPS 12.14 27.23 40.92 82.35 13.25 21.15 31.31 -46.73%
EY 8.24 3.67 2.44 1.21 7.55 4.73 3.19 87.93%
DY 5.23 3.92 2.56 1.33 5.27 4.17 2.66 56.75%
P/NAPS 1.22 1.34 1.37 1.32 1.23 1.15 1.13 5.22%

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