[AXREIT] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
23-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 35.42%
YoY- 81.7%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 57,514 54,582 59,477 42,417 42,390 40,008 35,033 8.60%
PBT 49,778 131,661 71,387 44,091 24,266 16,951 26,083 11.36%
Tax -507 -4,213 -4,402 0 0 0 0 -
NP 49,271 127,448 66,985 44,091 24,266 16,951 26,083 11.17%
-
NP to SH 49,271 127,448 66,985 44,091 24,266 16,951 26,083 11.17%
-
Tax Rate 1.02% 3.20% 6.17% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,243 -72,866 -7,508 -1,674 18,124 23,057 8,950 -1.36%
-
Net Worth 2,122,967 2,078,816 1,664,024 1,591,180 1,390,331 1,353,658 1,172,283 10.39%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 32,452 31,575 30,313 23,907 23,162 22,014 20,082 8.31%
Div Payout % 65.87% 24.78% 45.25% 54.22% 95.45% 129.87% 76.99% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,122,967 2,078,816 1,664,024 1,591,180 1,390,331 1,353,658 1,172,283 10.39%
NOSH 1,442,331 1,435,250 1,237,285 1,232,326 1,102,999 1,100,714 483,914 19.94%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 85.67% 233.50% 112.62% 103.95% 57.24% 42.37% 74.45% -
ROE 2.32% 6.13% 4.03% 2.77% 1.75% 1.25% 2.22% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.99 3.80 4.81 3.44 3.84 3.63 7.24 -9.44%
EPS 3.42 10.00 5.43 3.87 2.20 1.54 5.39 -7.29%
DPS 2.25 2.20 2.45 1.94 2.10 2.00 4.15 -9.69%
NAPS 1.4719 1.4484 1.3449 1.2912 1.2605 1.2298 2.4225 -7.96%
Adjusted Per Share Value based on latest NOSH - 1,232,326
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.86 2.71 2.96 2.11 2.11 1.99 1.74 8.62%
EPS 2.45 6.34 3.33 2.19 1.21 0.84 1.30 11.12%
DPS 1.61 1.57 1.51 1.19 1.15 1.09 1.00 8.25%
NAPS 1.0559 1.034 0.8277 0.7914 0.6915 0.6733 0.5831 10.39%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.03 1.77 1.56 1.50 1.61 1.64 3.62 -
P/RPS 50.91 46.54 32.45 43.58 41.89 45.12 50.00 0.30%
P/EPS 59.43 19.93 28.81 41.92 73.18 106.49 67.16 -2.01%
EY 1.68 5.02 3.47 2.39 1.37 0.94 1.49 2.01%
DY 1.11 1.24 1.57 1.29 1.30 1.22 1.15 -0.58%
P/NAPS 1.38 1.22 1.16 1.16 1.28 1.33 1.49 -1.26%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 20/01/21 20/01/20 22/01/19 23/01/18 18/01/17 18/01/16 19/01/15 -
Price 1.93 1.77 1.66 1.40 1.65 1.58 3.52 -
P/RPS 48.40 46.54 34.53 40.67 42.93 43.47 48.62 -0.07%
P/EPS 56.50 19.93 30.66 39.13 75.00 102.60 65.31 -2.38%
EY 1.77 5.02 3.26 2.56 1.33 0.97 1.53 2.45%
DY 1.17 1.24 1.48 1.39 1.27 1.27 1.18 -0.14%
P/NAPS 1.31 1.22 1.23 1.08 1.31 1.28 1.45 -1.67%

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