[AXREIT] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
04-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 4.62%
YoY- -15.23%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 219,788 176,950 168,704 164,856 150,110 142,182 138,278 8.02%
PBT 156,767 134,971 106,635 102,984 121,402 110,310 107,950 6.41%
Tax -4,402 -67 0 -73 0 0 0 -
NP 152,365 134,904 106,635 102,911 121,402 110,310 107,950 5.90%
-
NP to SH 152,365 134,904 106,635 102,911 121,402 110,310 107,950 5.90%
-
Tax Rate 2.81% 0.05% 0.00% 0.07% 0.00% 0.00% 0.00% -
Total Cost 67,423 42,046 62,069 61,945 28,708 31,872 30,328 14.23%
-
Net Worth 1,660,313 1,614,101 1,395,406 1,368,521 1,353,154 1,028,042 993,795 8.92%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 117,549 94,564 93,603 91,168 89,273 91,995 86,652 5.21%
Div Payout % 77.15% 70.10% 87.78% 88.59% 73.54% 83.40% 80.27% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,660,313 1,614,101 1,395,406 1,368,521 1,353,154 1,028,042 993,795 8.92%
NOSH 1,237,285 1,232,326 1,107,904 1,097,891 548,213 460,736 457,317 18.03%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 69.32% 76.24% 63.21% 62.42% 80.88% 77.58% 78.07% -
ROE 9.18% 8.36% 7.64% 7.52% 8.97% 10.73% 10.86% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.76 14.36 15.23 15.02 27.38 30.86 30.24 -8.48%
EPS 12.31 10.95 9.62 9.37 22.15 23.94 23.61 -10.28%
DPS 9.51 7.67 8.47 8.30 16.28 20.00 19.00 -10.88%
NAPS 1.3419 1.3098 1.2595 1.2465 2.4683 2.2313 2.1731 -7.71%
Adjusted Per Share Value based on latest NOSH - 1,097,891
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 12.58 10.13 9.65 9.43 8.59 8.14 7.91 8.03%
EPS 8.72 7.72 6.10 5.89 6.95 6.31 6.18 5.90%
DPS 6.73 5.41 5.36 5.22 5.11 5.26 4.96 5.21%
NAPS 0.9501 0.9237 0.7985 0.7831 0.7743 0.5883 0.5687 8.92%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.75 1.46 1.64 1.70 3.45 3.31 3.67 -
P/RPS 9.85 10.17 10.77 11.32 12.60 10.73 12.14 -3.42%
P/EPS 14.21 13.34 17.04 18.14 15.58 13.83 15.55 -1.49%
EY 7.04 7.50 5.87 5.51 6.42 7.23 6.43 1.52%
DY 5.43 5.26 5.16 4.88 4.72 6.04 5.18 0.78%
P/NAPS 1.30 1.11 1.30 1.36 1.40 1.48 1.69 -4.27%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 24/07/19 06/08/18 24/07/17 04/08/16 03/08/15 04/08/14 25/07/13 -
Price 1.84 1.48 1.64 1.79 3.37 3.40 3.40 -
P/RPS 10.36 10.31 10.77 11.92 12.31 11.02 11.24 -1.34%
P/EPS 14.94 13.52 17.04 19.10 15.22 14.20 14.40 0.61%
EY 6.69 7.40 5.87 5.24 6.57 7.04 6.94 -0.60%
DY 5.17 5.18 5.16 4.64 4.83 5.88 5.59 -1.29%
P/NAPS 1.37 1.13 1.30 1.44 1.37 1.52 1.56 -2.14%

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