[AXREIT] QoQ TTM Result on 30-Jun-2018 [#2]

Stock

[AXREIT] AXIS REITS

Announcement Date

06-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 2.71%

YoY- 26.51%

Quarter Report

2Q2018 - Bursa Quarterly Announcement.pdf

Latest QR

Upcoming QR

AXREIT's Result

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	213,044	204,362	187,302	176,950	171,139	168,745	168,718	16.84%
YoY %	4.25%	9.11%	5.85%	3.40%	1.42%	0.02%	-	-
Horiz. %	126.27%	121.13%	111.01%	104.88%	101.43%	100.02%	100.00%	-
PBT	154,612	159,448	132,152	134,971	131,345	122,562	102,737	31.35%
YoY %	-3.03%	20.66%	-2.09%	2.76%	7.17%	19.30%	-	-
Horiz. %	150.49%	155.20%	128.63%	131.38%	127.85%	119.30%	100.00%	-
Tax	-4,469	-4,469	-67	-67	0	0	0	-
YoY %	0.00%	-6,570.15%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	6,670.15%	6,670.15%	100.00%	100.00%	-	-	-	-
NP	150,143	154,979	132,085	134,904	131,345	122,562	102,737	28.81%
YoY %	-3.12%	17.33%	-2.09%	2.71%	7.17%	19.30%	-	-
Horiz. %	146.14%	150.85%	128.57%	131.31%	127.85%	119.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,143	154,979	132,085	134,904	131,345	122,562	102,737	28.81%
YoY %	-3.12%	17.33%	-2.09%	2.71%	7.17%	19.30%	-	-
Horiz. %	146.14%	150.85%	128.57%	131.31%	127.85%	119.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.89%	2.80%	0.05%	0.05%	0.00%	0.00%	0.00%	-
YoY %	3.21%	5,500.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	5,780.00%	5,600.00%	100.00%	100.00%	-	-	-	-
Total Cost	62,901	49,383	55,217	42,046	39,794	46,183	65,981	-3.13%
YoY %	27.37%	-10.57%	31.33%	5.66%	-13.83%	-30.01%	-	-
Horiz. %	95.33%	74.84%	83.69%	63.72%	60.31%	69.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,660,313	1,664,024	1,619,277	1,614,101	1,611,267	1,591,180	1,400,475	12.02%
YoY %	-0.22%	2.76%	0.32%	0.18%	1.26%	13.62%	-	-
Horiz. %	118.55%	118.82%	115.62%	115.25%	115.05%	113.62%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	112,995	107,826	101,420	94,564	93,959	93,803	93,059	13.82%
YoY %	4.79%	6.32%	7.25%	0.64%	0.17%	0.80%	-	-
Horiz. %	121.42%	115.87%	108.98%	101.62%	100.97%	100.80%	100.00%	-
Div Payout %	75.26%	69.58%	76.78%	70.10%	71.54%	76.54%	90.58%	-
YoY %	8.16%	-9.38%	9.53%	-2.01%	-6.53%	-15.50%	-	-
Horiz. %	83.09%	76.82%	84.76%	77.39%	78.98%	84.50%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	1,660,313	1,664,024	1,619,277	1,614,101	1,611,267	1,591,180	1,400,475	12.02%
YoY %	-0.22%	2.76%	0.32%	0.18%	1.26%	13.62%	-	-
Horiz. %	118.55%	118.82%	115.62%	115.25%	115.05%	113.62%	100.00%	-
NOSH	1,237,285	1,237,285	1,232,326	1,232,326	1,232,326	1,232,326	1,105,173	7.82%
YoY %	0.00%	0.40%	0.00%	0.00%	0.00%	11.51%	-	-
Horiz. %	111.95%	111.95%	111.51%	111.51%	111.51%	111.51%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	70.48%	75.84%	70.52%	76.24%	76.75%	72.63%	60.89%	-
YoY %	-7.07%	7.54%	-7.50%	-0.66%	5.67%	19.28%	-	-
Horiz. %	115.75%	124.55%	115.82%	125.21%	126.05%	119.28%	100.00%	-
ROE	9.04%	9.31%	8.16%	8.36%	8.15%	7.70%	7.34%	-
YoY %	-2.90%	14.09%	-2.39%	2.58%	5.84%	4.90%	-	-
Horiz. %	123.16%	126.84%	111.17%	113.90%	111.04%	104.90%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	17.22	16.52	15.20	14.36	13.89	13.69	15.27	8.34%
YoY %	4.24%	8.68%	5.85%	3.38%	1.46%	-10.35%	-	-
Horiz. %	112.77%	108.19%	99.54%	94.04%	90.96%	89.65%	100.00%	-
EPS	12.13	12.53	10.72	10.95	10.66	9.95	9.30	19.39%
YoY %	-3.19%	16.88%	-2.10%	2.72%	7.14%	6.99%	-	-
Horiz. %	130.43%	134.73%	115.27%	117.74%	114.62%	106.99%	100.00%	-
DPS	9.15	8.74	8.23	7.67	7.62	7.61	8.42	5.70%
YoY %	4.69%	6.20%	7.30%	0.66%	0.13%	-9.62%	-	-
Horiz. %	108.67%	103.80%	97.74%	91.09%	90.50%	90.38%	100.00%	-
NAPS	1.3419	1.3449	1.314	1.3098	1.3075	1.2912	1.2672	3.89%
YoY %	-0.22%	2.35%	0.32%	0.18%	1.26%	1.89%	-	-
Horiz. %	105.89%	106.13%	103.69%	103.36%	103.18%	101.89%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,232,326
RPS	10.60	10.16	9.32	8.80	8.51	8.39	8.39	16.88%
YoY %	4.33%	9.01%	5.91%	3.41%	1.43%	0.00%	-	-
Horiz. %	126.34%	121.10%	111.08%	104.89%	101.43%	100.00%	100.00%	-
EPS	7.47	7.71	6.57	6.71	6.53	6.10	5.11	28.83%
YoY %	-3.11%	17.35%	-2.09%	2.76%	7.05%	19.37%	-	-
Horiz. %	146.18%	150.88%	128.57%	131.31%	127.79%	119.37%	100.00%	-
DPS	5.62	5.36	5.04	4.70	4.67	4.67	4.63	13.80%
YoY %	4.85%	6.35%	7.23%	0.64%	0.00%	0.86%	-	-
Horiz. %	121.38%	115.77%	108.86%	101.51%	100.86%	100.86%	100.00%	-
NAPS	0.8258	0.8277	0.8054	0.8028	0.8014	0.7914	0.6966	12.02%
YoY %	-0.23%	2.77%	0.32%	0.17%	1.26%	13.61%	-	-
Horiz. %	118.55%	118.82%	115.62%	115.25%	115.04%	113.61%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.80	1.56	1.47	1.46	1.29	1.50	1.60	-
P/RPS	10.45	9.44	9.67	10.17	9.29	10.95	10.48	-0.19%
YoY %	10.70%	-2.38%	-4.92%	9.47%	-15.16%	4.48%	-	-
Horiz. %	99.71%	90.08%	92.27%	97.04%	88.65%	104.48%	100.00%	-
P/EPS	14.83	12.45	13.71	13.34	12.10	15.08	17.21	-9.45%
YoY %	19.12%	-9.19%	2.77%	10.25%	-19.76%	-12.38%	-	-
Horiz. %	86.17%	72.34%	79.66%	77.51%	70.31%	87.62%	100.00%	-
EY	6.74	8.03	7.29	7.50	8.26	6.63	5.81	10.41%
YoY %	-16.06%	10.15%	-2.80%	-9.20%	24.59%	14.11%	-	-
Horiz. %	116.01%	138.21%	125.47%	129.09%	142.17%	114.11%	100.00%	-
DY	5.08	5.60	5.60	5.26	5.91	5.07	5.26	-2.29%
YoY %	-9.29%	0.00%	6.46%	-11.00%	16.57%	-3.61%	-	-
Horiz. %	96.58%	106.46%	106.46%	100.00%	112.36%	96.39%	100.00%	-
P/NAPS	1.34	1.16	1.12	1.11	0.99	1.16	1.26	4.19%
YoY %	15.52%	3.57%	0.90%	12.12%	-14.66%	-7.94%	-	-
Horiz. %	106.35%	92.06%	88.89%	88.10%	78.57%	92.06%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/04/19	22/01/19	23/10/18	06/08/18	25/04/18	23/01/18	23/10/17	-
Price	1.77	1.66	1.51	1.48	1.38	1.40	1.59	-
P/RPS	10.28	10.05	9.93	10.31	9.94	10.22	10.42	-0.89%
YoY %	2.29%	1.21%	-3.69%	3.72%	-2.74%	-1.92%	-	-
Horiz. %	98.66%	96.45%	95.30%	98.94%	95.39%	98.08%	100.00%	-
P/EPS	14.59	13.25	14.09	13.52	12.95	14.08	17.10	-10.05%
YoY %	10.11%	-5.96%	4.22%	4.40%	-8.03%	-17.66%	-	-
Horiz. %	85.32%	77.49%	82.40%	79.06%	75.73%	82.34%	100.00%	-
EY	6.86	7.55	7.10	7.40	7.72	7.10	5.85	11.21%
YoY %	-9.14%	6.34%	-4.05%	-4.15%	8.73%	21.37%	-	-
Horiz. %	117.26%	129.06%	121.37%	126.50%	131.97%	121.37%	100.00%	-
DY	5.17	5.27	5.45	5.18	5.53	5.44	5.30	-1.64%
YoY %	-1.90%	-3.30%	5.21%	-6.33%	1.65%	2.64%	-	-
Horiz. %	97.55%	99.43%	102.83%	97.74%	104.34%	102.64%	100.00%	-
P/NAPS	1.32	1.23	1.15	1.13	1.06	1.08	1.25	3.70%
YoY %	7.32%	6.96%	1.77%	6.60%	-1.85%	-13.60%	-	-
Horiz. %	105.60%	98.40%	92.00%	90.40%	84.80%	86.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos