[AXREIT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -86.01%
YoY- 10.1%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 224,939 167,425 110,259 54,771 216,409 161,827 107,963 62.76%
PBT 142,571 92,793 60,401 29,281 213,451 81,790 55,641 86.71%
Tax -507 0 0 0 -4,213 0 0 -
NP 142,064 92,793 60,401 29,281 209,238 81,790 55,641 86.27%
-
NP to SH 142,064 92,793 60,401 29,281 209,238 81,790 55,641 86.27%
-
Tax Rate 0.36% 0.00% 0.00% 0.00% 1.97% 0.00% 0.00% -
Total Cost 82,875 74,632 49,858 25,490 7,171 80,037 52,322 35.69%
-
Net Worth 2,122,967 2,137,246 2,135,082 2,103,928 2,078,816 1,657,219 1,660,313 17.71%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 126,203 93,751 61,299 30,288 132,904 87,352 58,276 66.99%
Div Payout % 88.84% 101.03% 101.49% 103.44% 63.52% 106.80% 104.74% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,122,967 2,137,246 2,135,082 2,103,928 2,078,816 1,657,219 1,660,313 17.71%
NOSH 1,442,331 1,442,331 1,442,331 1,442,331 1,435,250 1,237,285 1,237,285 10.71%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 63.16% 55.42% 54.78% 53.46% 96.69% 50.54% 51.54% -
ROE 6.69% 4.34% 2.83% 1.39% 10.07% 4.94% 3.35% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.60 11.61 7.64 3.80 15.08 13.08 8.73 46.99%
EPS 9.86 6.44 4.20 2.04 16.61 6.61 4.50 68.29%
DPS 8.75 6.50 4.25 2.10 9.26 7.06 4.71 50.83%
NAPS 1.4719 1.4818 1.4803 1.4587 1.4484 1.3394 1.3419 6.32%
Adjusted Per Share Value based on latest NOSH - 1,442,331
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.19 8.33 5.48 2.72 10.76 8.05 5.37 62.78%
EPS 7.07 4.62 3.00 1.46 10.41 4.07 2.77 86.23%
DPS 6.28 4.66 3.05 1.51 6.61 4.34 2.90 66.99%
NAPS 1.0559 1.063 1.062 1.0465 1.034 0.8243 0.8258 17.71%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.03 2.16 2.06 1.83 1.77 1.85 1.75 -
P/RPS 13.02 18.61 26.95 48.19 11.74 14.14 20.06 -24.93%
P/EPS 20.61 33.57 49.19 90.14 12.14 27.99 38.91 -34.40%
EY 4.85 2.98 2.03 1.11 8.24 3.57 2.57 52.41%
DY 4.31 3.01 2.06 1.15 5.23 3.82 2.69 36.72%
P/NAPS 1.38 1.46 1.39 1.25 1.22 1.38 1.30 4.04%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 20/01/21 21/10/20 26/08/20 20/05/20 20/01/20 21/10/19 24/07/19 -
Price 1.93 2.11 2.10 1.95 1.77 1.80 1.84 -
P/RPS 12.38 18.18 27.47 51.35 11.74 13.76 21.09 -29.77%
P/EPS 19.59 32.80 50.15 96.05 12.14 27.23 40.92 -38.66%
EY 5.10 3.05 1.99 1.04 8.24 3.67 2.44 63.11%
DY 4.53 3.08 2.02 1.08 5.23 3.92 2.56 46.04%
P/NAPS 1.31 1.42 1.42 1.34 1.22 1.34 1.37 -2.92%

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