[AXREIT] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
03-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 18.42%
YoY- 24.72%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 185,074 168,664 165,982 163,912 141,362 140,960 130,340 6.01%
PBT 116,644 91,826 123,140 110,446 88,552 90,494 80,832 6.30%
Tax -134 0 0 0 0 0 0 -
NP 116,510 91,826 123,140 110,446 88,552 90,494 80,832 6.27%
-
NP to SH 116,510 91,826 123,140 110,446 88,552 90,494 80,832 6.27%
-
Tax Rate 0.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 68,564 76,838 42,842 53,466 52,810 50,466 49,508 5.57%
-
Net Worth 1,614,101 1,393,431 1,370,482 1,352,251 1,029,094 993,194 958,462 9.07%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 97,107 95,587 90,156 92,038 97,776 83,181 - -
Div Payout % 83.35% 104.10% 73.21% 83.33% 110.42% 91.92% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,614,101 1,393,431 1,370,482 1,352,251 1,029,094 993,194 958,462 9.07%
NOSH 1,232,326 1,106,337 1,099,464 547,847 461,208 457,040 453,602 18.11%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 62.95% 54.44% 74.19% 67.38% 62.64% 64.20% 62.02% -
ROE 7.22% 6.59% 8.99% 8.17% 8.60% 9.11% 8.43% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.02 15.25 15.10 29.92 30.65 30.84 28.73 -10.24%
EPS 9.46 8.30 11.20 20.16 19.20 19.80 17.82 -10.01%
DPS 7.88 8.64 8.20 16.80 21.20 18.20 0.00 -
NAPS 1.3098 1.2595 1.2465 2.4683 2.2313 2.1731 2.113 -7.65%
Adjusted Per Share Value based on latest NOSH - 548,213
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.59 9.65 9.50 9.38 8.09 8.07 7.46 6.01%
EPS 6.67 5.25 7.05 6.32 5.07 5.18 4.63 6.27%
DPS 5.56 5.47 5.16 5.27 5.60 4.76 0.00 -
NAPS 0.9237 0.7974 0.7843 0.7738 0.5889 0.5684 0.5485 9.07%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.46 1.64 1.70 3.45 3.31 3.67 2.80 -
P/RPS 9.72 10.76 11.26 11.53 10.80 11.90 9.74 -0.03%
P/EPS 15.44 19.76 15.18 17.11 17.24 18.54 15.71 -0.28%
EY 6.48 5.06 6.59 5.84 5.80 5.40 6.36 0.31%
DY 5.40 5.27 4.82 4.87 6.40 4.96 0.00 -
P/NAPS 1.11 1.30 1.36 1.40 1.48 1.69 1.33 -2.96%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 06/08/18 24/07/17 04/08/16 03/08/15 04/08/14 25/07/13 23/07/12 -
Price 1.48 1.64 1.79 3.37 3.40 3.40 2.84 -
P/RPS 9.85 10.76 11.86 11.26 11.09 11.02 9.88 -0.05%
P/EPS 15.65 19.76 15.98 16.72 17.71 17.17 15.94 -0.30%
EY 6.39 5.06 6.26 5.98 5.65 5.82 6.27 0.31%
DY 5.32 5.27 4.58 4.99 6.24 5.35 0.00 -
P/NAPS 1.13 1.30 1.44 1.37 1.52 1.56 1.34 -2.79%

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