[AXREIT] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 52.11%
YoY- -61.34%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 75,555 70,715 62,942 57,514 54,582 59,477 42,417 10.09%
PBT 114,071 61,353 103,657 49,778 131,661 71,387 44,091 17.15%
Tax -3,824 -1,683 -3,675 -507 -4,213 -4,402 0 -
NP 110,247 59,670 99,982 49,271 127,448 66,985 44,091 16.49%
-
NP to SH 110,247 59,670 99,982 49,271 127,448 66,985 44,091 16.49%
-
Tax Rate 3.35% 2.74% 3.55% 1.02% 3.20% 6.17% 0.00% -
Total Cost -34,692 11,045 -37,040 8,243 -72,866 -7,508 -1,674 65.69%
-
Net Worth 2,826,044 2,571,531 2,527,301 2,122,967 2,078,816 1,664,024 1,591,180 10.04%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 41,939 38,236 39,392 32,452 31,575 30,313 23,907 9.81%
Div Payout % 38.04% 64.08% 39.40% 65.87% 24.78% 45.25% 54.22% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,826,044 2,571,531 2,527,301 2,122,967 2,078,816 1,664,024 1,591,180 10.04%
NOSH 1,747,492 1,641,054 1,634,524 1,442,331 1,435,250 1,237,285 1,232,326 5.99%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 145.92% 84.38% 158.85% 85.67% 233.50% 112.62% 103.95% -
ROE 3.90% 2.32% 3.96% 2.32% 6.13% 4.03% 2.77% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.32 4.31 3.85 3.99 3.80 4.81 3.44 3.86%
EPS 6.33 3.64 6.86 3.42 10.00 5.43 3.87 8.54%
DPS 2.40 2.33 2.41 2.25 2.20 2.45 1.94 3.60%
NAPS 1.6172 1.567 1.5462 1.4719 1.4484 1.3449 1.2912 3.82%
Adjusted Per Share Value based on latest NOSH - 1,442,331
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.32 4.05 3.60 3.29 3.12 3.40 2.43 10.05%
EPS 6.33 3.41 5.72 2.82 7.29 3.83 2.52 16.58%
DPS 2.40 2.19 2.25 1.86 1.81 1.73 1.37 9.79%
NAPS 1.6172 1.4716 1.4462 1.2149 1.1896 0.9522 0.9106 10.04%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.79 1.79 1.94 2.03 1.77 1.56 1.50 -
P/RPS 41.40 41.54 50.38 50.91 46.54 32.45 43.58 -0.85%
P/EPS 28.37 49.23 31.72 59.43 19.93 28.81 41.92 -6.29%
EY 3.52 2.03 3.15 1.68 5.02 3.47 2.39 6.66%
DY 1.34 1.30 1.24 1.11 1.24 1.57 1.29 0.63%
P/NAPS 1.11 1.14 1.25 1.38 1.22 1.16 1.16 -0.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/01/24 19/01/23 20/01/22 20/01/21 20/01/20 22/01/19 23/01/18 -
Price 1.77 1.88 1.84 1.93 1.77 1.66 1.40 -
P/RPS 40.94 43.63 47.78 48.40 46.54 34.53 40.67 0.11%
P/EPS 28.06 51.70 30.08 56.50 19.93 30.66 39.13 -5.38%
EY 3.56 1.93 3.32 1.77 5.02 3.26 2.56 5.64%
DY 1.36 1.24 1.31 1.17 1.24 1.48 1.39 -0.36%
P/NAPS 1.09 1.20 1.19 1.31 1.22 1.23 1.08 0.15%

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