[AXREIT] YoY Annualized Quarter 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- -7.33%
YoY- 26.88%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 235,716 220,518 215,926 185,074 168,664 165,982 163,912 6.23%
PBT 126,664 120,802 111,282 116,644 91,826 123,140 110,446 2.30%
Tax 0 0 0 -134 0 0 0 -
NP 126,664 120,802 111,282 116,510 91,826 123,140 110,446 2.30%
-
NP to SH 126,664 120,802 111,282 116,510 91,826 123,140 110,446 2.30%
-
Tax Rate 0.00% 0.00% 0.00% 0.11% 0.00% 0.00% 0.00% -
Total Cost 109,052 99,716 104,644 68,564 76,838 42,842 53,466 12.60%
-
Net Worth 2,129,365 2,135,082 1,660,313 1,614,101 1,393,431 1,370,482 1,352,251 7.85%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 133,944 122,598 116,552 97,107 95,587 90,156 92,038 6.44%
Div Payout % 105.75% 101.49% 104.74% 83.35% 104.10% 73.21% 83.33% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,129,365 2,135,082 1,660,313 1,614,101 1,393,431 1,370,482 1,352,251 7.85%
NOSH 1,446,481 1,442,331 1,237,285 1,232,326 1,106,337 1,099,464 547,847 17.54%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 53.74% 54.78% 51.54% 62.95% 54.44% 74.19% 67.38% -
ROE 5.95% 5.66% 6.70% 7.22% 6.59% 8.99% 8.17% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.30 15.29 17.45 15.02 15.25 15.10 29.92 -9.61%
EPS 8.76 8.40 9.00 9.46 8.30 11.20 20.16 -12.95%
DPS 9.26 8.50 9.42 7.88 8.64 8.20 16.80 -9.44%
NAPS 1.4721 1.4803 1.3419 1.3098 1.2595 1.2465 2.4683 -8.24%
Adjusted Per Share Value based on latest NOSH - 1,232,326
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 13.49 12.62 12.36 10.59 9.65 9.50 9.38 6.23%
EPS 7.25 6.91 6.37 6.67 5.25 7.05 6.32 2.31%
DPS 7.66 7.02 6.67 5.56 5.47 5.16 5.27 6.42%
NAPS 1.2185 1.2218 0.9501 0.9237 0.7974 0.7843 0.7738 7.85%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.91 2.06 1.75 1.46 1.64 1.70 3.45 -
P/RPS 11.72 13.47 10.03 9.72 10.76 11.26 11.53 0.27%
P/EPS 21.81 24.60 19.46 15.44 19.76 15.18 17.11 4.12%
EY 4.58 4.07 5.14 6.48 5.06 6.59 5.84 -3.96%
DY 4.85 4.13 5.38 5.40 5.27 4.82 4.87 -0.06%
P/NAPS 1.30 1.39 1.30 1.11 1.30 1.36 1.40 -1.22%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 21/07/21 26/08/20 24/07/19 06/08/18 24/07/17 04/08/16 03/08/15 -
Price 1.93 2.10 1.84 1.48 1.64 1.79 3.37 -
P/RPS 11.84 13.74 10.54 9.85 10.76 11.86 11.26 0.83%
P/EPS 22.04 25.07 20.46 15.65 19.76 15.98 16.72 4.70%
EY 4.54 3.99 4.89 6.39 5.06 6.26 5.98 -4.48%
DY 4.80 4.05 5.12 5.32 5.27 4.58 4.99 -0.64%
P/NAPS 1.31 1.42 1.37 1.13 1.30 1.44 1.37 -0.74%

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