[AXREIT] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
24-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -11.0%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 218,705 219,788 176,950 168,704 164,856 150,110 142,182 7.43%
PBT 218,211 156,767 134,971 106,635 102,984 121,402 110,310 12.02%
Tax -4,213 -4,402 -67 0 -73 0 0 -
NP 213,998 152,365 134,904 106,635 102,911 121,402 110,310 11.66%
-
NP to SH 213,998 152,365 134,904 106,635 102,911 121,402 110,310 11.66%
-
Tax Rate 1.93% 2.81% 0.05% 0.00% 0.07% 0.00% 0.00% -
Total Cost 4,707 67,423 42,046 62,069 61,945 28,708 31,872 -27.27%
-
Net Worth 2,135,082 1,660,313 1,614,101 1,395,406 1,368,521 1,353,154 1,028,042 12.94%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 121,950 117,549 94,564 93,603 91,168 89,273 91,995 4.80%
Div Payout % 56.99% 77.15% 70.10% 87.78% 88.59% 73.54% 83.40% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,135,082 1,660,313 1,614,101 1,395,406 1,368,521 1,353,154 1,028,042 12.94%
NOSH 1,442,331 1,237,285 1,232,326 1,107,904 1,097,891 548,213 460,736 20.92%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 97.85% 69.32% 76.24% 63.21% 62.42% 80.88% 77.58% -
ROE 10.02% 9.18% 8.36% 7.64% 7.52% 8.97% 10.73% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.16 17.76 14.36 15.23 15.02 27.38 30.86 -11.16%
EPS 14.84 12.31 10.95 9.62 9.37 22.15 23.94 -7.65%
DPS 8.46 9.51 7.67 8.47 8.30 16.28 20.00 -13.34%
NAPS 1.4803 1.3419 1.3098 1.2595 1.2465 2.4683 2.2313 -6.60%
Adjusted Per Share Value based on latest NOSH - 1,107,904
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.52 12.58 10.13 9.65 9.43 8.59 8.14 7.43%
EPS 12.25 8.72 7.72 6.10 5.89 6.95 6.31 11.67%
DPS 6.98 6.73 5.41 5.36 5.22 5.11 5.26 4.82%
NAPS 1.2218 0.9501 0.9237 0.7985 0.7831 0.7743 0.5883 12.94%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.06 1.75 1.46 1.64 1.70 3.45 3.31 -
P/RPS 13.59 9.85 10.17 10.77 11.32 12.60 10.73 4.01%
P/EPS 13.88 14.21 13.34 17.04 18.14 15.58 13.83 0.06%
EY 7.20 7.04 7.50 5.87 5.51 6.42 7.23 -0.06%
DY 4.10 5.43 5.26 5.16 4.88 4.72 6.04 -6.24%
P/NAPS 1.39 1.30 1.11 1.30 1.36 1.40 1.48 -1.03%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 24/07/19 06/08/18 24/07/17 04/08/16 03/08/15 04/08/14 -
Price 2.10 1.84 1.48 1.64 1.79 3.37 3.40 -
P/RPS 13.85 10.36 10.31 10.77 11.92 12.31 11.02 3.87%
P/EPS 14.15 14.94 13.52 17.04 19.10 15.22 14.20 -0.05%
EY 7.07 6.69 7.40 5.87 5.24 6.57 7.04 0.07%
DY 4.03 5.17 5.18 5.16 4.64 4.83 5.88 -6.09%
P/NAPS 1.42 1.37 1.13 1.30 1.44 1.37 1.52 -1.12%

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