[AXREIT] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
25-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 4.06%
YoY- 7.73%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 215,076 180,348 170,772 164,860 162,476 142,384 140,028 7.41%
PBT 106,376 125,720 90,588 100,480 93,268 89,564 83,500 4.11%
Tax 0 0 0 0 0 0 0 -
NP 106,376 125,720 90,588 100,480 93,268 89,564 83,500 4.11%
-
NP to SH 106,376 125,720 90,588 100,480 93,268 89,564 83,500 4.11%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 108,700 54,628 80,184 64,380 69,208 52,820 56,528 11.50%
-
Net Worth 1,660,313 1,611,267 1,391,851 1,358,022 1,341,603 1,030,309 985,738 9.07%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 116,304 95,628 95,006 90,343 89,764 97,874 82,221 5.94%
Div Payout % 109.33% 76.06% 104.88% 89.91% 96.24% 109.28% 98.47% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,660,313 1,611,267 1,391,851 1,358,022 1,341,603 1,030,309 985,738 9.07%
NOSH 1,237,285 1,232,326 1,104,731 1,101,754 547,347 461,670 456,783 18.05%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 49.46% 69.71% 53.05% 60.95% 57.40% 62.90% 59.63% -
ROE 6.41% 7.80% 6.51% 7.40% 6.95% 8.69% 8.47% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.38 14.63 15.46 14.96 29.68 30.84 30.66 -9.02%
EPS 8.60 10.20 8.20 9.12 17.04 19.40 18.28 -11.80%
DPS 9.40 7.76 8.60 8.20 16.40 21.20 18.00 -10.25%
NAPS 1.3419 1.3075 1.2599 1.2326 2.4511 2.2317 2.158 -7.60%
Adjusted Per Share Value based on latest NOSH - 1,101,754
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.31 10.32 9.77 9.43 9.30 8.15 8.01 7.42%
EPS 6.09 7.19 5.18 5.75 5.34 5.13 4.78 4.11%
DPS 6.66 5.47 5.44 5.17 5.14 5.60 4.71 5.94%
NAPS 0.9501 0.922 0.7965 0.7771 0.7677 0.5896 0.5641 9.07%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.80 1.29 1.65 1.61 3.53 3.38 3.40 -
P/RPS 10.36 8.81 10.67 10.76 11.89 10.96 11.09 -1.12%
P/EPS 20.94 12.64 20.12 17.65 20.72 17.42 18.60 1.99%
EY 4.78 7.91 4.97 5.66 4.83 5.74 5.38 -1.95%
DY 5.22 6.02 5.21 5.09 4.65 6.27 5.29 -0.22%
P/NAPS 1.34 0.99 1.31 1.31 1.44 1.51 1.58 -2.70%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/04/19 25/04/18 25/04/17 25/04/16 20/04/15 21/04/14 22/04/13 -
Price 1.77 1.38 1.65 1.60 3.60 3.34 3.71 -
P/RPS 10.18 9.43 10.67 10.69 12.13 10.83 12.10 -2.83%
P/EPS 20.59 13.53 20.12 17.54 21.13 17.22 20.30 0.23%
EY 4.86 7.39 4.97 5.70 4.73 5.81 4.93 -0.23%
DY 5.31 5.62 5.21 5.12 4.56 6.35 4.85 1.52%
P/NAPS 1.32 1.06 1.31 1.30 1.47 1.50 1.72 -4.31%

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