[AXREIT] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[AXREIT] AXIS REITS

Announcement Date

24-Jul-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 1.48%

YoY- 12.94%

Quarter Report

2Q2019 - Bursa Quarterly Announcement.pdf

Latest QR

Upcoming QR

AXREIT's Result

AXREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	263,756	232,538	218,705	219,788	176,950	168,704	164,856	8.14%
YoY %	13.42%	6.32%	-0.49%	24.21%	4.89%	2.33%	-	-
Horiz. %	159.99%	141.06%	132.66%	133.32%	107.34%	102.33%	100.00%	-
PBT	227,330	145,502	218,211	156,767	134,971	106,635	102,984	14.10%
YoY %	56.24%	-33.32%	39.19%	16.15%	26.57%	3.55%	-	-
Horiz. %	220.74%	141.29%	211.89%	152.22%	131.06%	103.55%	100.00%	-
Tax	-3,675	-507	-4,213	-4,402	-67	0	-73	92.09%
YoY %	-624.85%	87.97%	4.29%	-6,470.15%	0.00%	0.00%	-	-
Horiz. %	5,034.25%	694.52%	5,771.23%	6,030.14%	91.78%	0.00%	100.00%	-
NP	223,655	144,995	213,998	152,365	134,904	106,635	102,911	13.80%
YoY %	54.25%	-32.24%	40.45%	12.94%	26.51%	3.62%	-	-
Horiz. %	217.33%	140.89%	207.94%	148.06%	131.09%	103.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	223,655	144,995	213,998	152,365	134,904	106,635	102,911	13.80%
YoY %	54.25%	-32.24%	40.45%	12.94%	26.51%	3.62%	-	-
Horiz. %	217.33%	140.89%	207.94%	148.06%	131.09%	103.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.62%	0.35%	1.93%	2.81%	0.05%	0.00%	0.07%	-
YoY %	362.86%	-81.87%	-31.32%	5,520.00%	0.00%	0.00%	-	-
Horiz. %	2,314.29%	500.00%	2,757.14%	4,014.29%	71.43%	0.00%	100.00%	-
Total Cost	40,101	87,543	4,707	67,423	42,046	62,069	61,945	-6.98%
YoY %	-54.19%	1,759.85%	-93.02%	60.36%	-32.26%	0.20%	-	-
Horiz. %	64.74%	141.32%	7.60%	108.84%	67.88%	100.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,550,198	2,129,365	2,135,082	1,660,313	1,614,101	1,395,406	1,368,521	10.92%
YoY %	19.76%	-0.27%	28.60%	2.86%	15.67%	1.96%	-	-
Horiz. %	186.35%	155.60%	156.01%	121.32%	117.94%	101.96%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	156,233	131,877	121,950	117,549	94,564	93,603	91,168	9.38%
YoY %	18.47%	8.14%	3.74%	24.31%	1.03%	2.67%	-	-
Horiz. %	171.37%	144.65%	133.76%	128.94%	103.72%	102.67%	100.00%	-
Div Payout %	69.85%	90.95%	56.99%	77.15%	70.10%	87.78%	88.59%	-
YoY %	-23.20%	59.59%	-26.13%	10.06%	-20.14%	-0.91%	-	-
Horiz. %	78.85%	102.66%	64.33%	87.09%	79.13%	99.09%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	2,550,198	2,129,365	2,135,082	1,660,313	1,614,101	1,395,406	1,368,521	10.92%
YoY %	19.76%	-0.27%	28.60%	2.86%	15.67%	1.96%	-	-
Horiz. %	186.35%	155.60%	156.01%	121.32%	117.94%	101.96%	100.00%	-
NOSH	1,641,054	1,446,481	1,442,331	1,237,285	1,232,326	1,107,904	1,097,891	6.92%
YoY %	13.45%	0.29%	16.57%	0.40%	11.23%	0.91%	-	-
Horiz. %	149.47%	131.75%	131.37%	112.70%	112.24%	100.91%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	84.80%	62.35%	97.85%	69.32%	76.24%	63.21%	62.42%	-
YoY %	36.01%	-36.28%	41.16%	-9.08%	20.61%	1.27%	-	-
Horiz. %	135.85%	99.89%	156.76%	111.05%	122.14%	101.27%	100.00%	-
ROE	8.77%	6.81%	10.02%	9.18%	8.36%	7.64%	7.52%	-
YoY %	28.78%	-32.04%	9.15%	9.81%	9.42%	1.60%	-	-
Horiz. %	116.62%	90.56%	133.24%	122.07%	111.17%	101.60%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	16.07	16.08	15.16	17.76	14.36	15.23	15.02	1.13%
YoY %	-0.06%	6.07%	-14.64%	23.68%	-5.71%	1.40%	-	-
Horiz. %	106.99%	107.06%	100.93%	118.24%	95.61%	101.40%	100.00%	-
EPS	13.63	10.02	14.84	12.31	10.95	9.62	9.37	6.44%
YoY %	36.03%	-32.48%	20.55%	12.42%	13.83%	2.67%	-	-
Horiz. %	145.46%	106.94%	158.38%	131.38%	116.86%	102.67%	100.00%	-
DPS	9.52	9.13	8.46	9.51	7.67	8.47	8.30	2.31%
YoY %	4.27%	7.92%	-11.04%	23.99%	-9.45%	2.05%	-	-
Horiz. %	114.70%	110.00%	101.93%	114.58%	92.41%	102.05%	100.00%	-
NAPS	1.554	1.4721	1.4803	1.3419	1.3098	1.2595	1.2465	3.74%
YoY %	5.56%	-0.55%	10.31%	2.45%	3.99%	1.04%	-	-
Horiz. %	124.67%	118.10%	118.76%	107.65%	105.08%	101.04%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,237,285
RPS	13.12	11.57	10.88	10.93	8.80	8.39	8.20	8.14%
YoY %	13.40%	6.34%	-0.46%	24.20%	4.89%	2.32%	-	-
Horiz. %	160.00%	141.10%	132.68%	133.29%	107.32%	102.32%	100.00%	-
EPS	11.12	7.21	10.64	7.58	6.71	5.30	5.12	13.79%
YoY %	54.23%	-32.24%	40.37%	12.97%	26.60%	3.52%	-	-
Horiz. %	217.19%	140.82%	207.81%	148.05%	131.05%	103.52%	100.00%	-
DPS	7.77	6.56	6.07	5.85	4.70	4.66	4.53	9.40%
YoY %	18.45%	8.07%	3.76%	24.47%	0.86%	2.87%	-	-
Horiz. %	171.52%	144.81%	134.00%	129.14%	103.75%	102.87%	100.00%	-
NAPS	1.2684	1.0591	1.062	0.8258	0.8028	0.6941	0.6807	10.92%
YoY %	19.76%	-0.27%	28.60%	2.86%	15.66%	1.97%	-	-
Horiz. %	186.34%	155.59%	156.02%	121.32%	117.94%	101.97%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.92	1.91	2.06	1.75	1.46	1.64	1.70	-
P/RPS	11.95	11.88	13.59	9.85	10.17	10.77	11.32	0.90%
YoY %	0.59%	-12.58%	37.97%	-3.15%	-5.57%	-4.86%	-	-
Horiz. %	105.57%	104.95%	120.05%	87.01%	89.84%	95.14%	100.00%	-
P/EPS	14.09	19.05	13.88	14.21	13.34	17.04	18.14	-4.12%
YoY %	-26.04%	37.25%	-2.32%	6.52%	-21.71%	-6.06%	-	-
Horiz. %	77.67%	105.02%	76.52%	78.34%	73.54%	93.94%	100.00%	-
EY	7.10	5.25	7.20	7.04	7.50	5.87	5.51	4.31%
YoY %	35.24%	-27.08%	2.27%	-6.13%	27.77%	6.53%	-	-
Horiz. %	128.86%	95.28%	130.67%	127.77%	136.12%	106.53%	100.00%	-
DY	4.96	4.78	4.10	5.43	5.26	5.16	4.88	0.27%
YoY %	3.77%	16.59%	-24.49%	3.23%	1.94%	5.74%	-	-
Horiz. %	101.64%	97.95%	84.02%	111.27%	107.79%	105.74%	100.00%	-
P/NAPS	1.24	1.30	1.39	1.30	1.11	1.30	1.36	-1.52%
YoY %	-4.62%	-6.47%	6.92%	17.12%	-14.62%	-4.41%	-	-
Horiz. %	91.18%	95.59%	102.21%	95.59%	81.62%	95.59%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	20/07/22	21/07/21	26/08/20	24/07/19	06/08/18	24/07/17	04/08/16	-
Price	1.88	1.93	2.10	1.84	1.48	1.64	1.79	-
P/RPS	11.70	12.01	13.85	10.36	10.31	10.77	11.92	-0.30%
YoY %	-2.58%	-13.29%	33.69%	0.48%	-4.27%	-9.65%	-	-
Horiz. %	98.15%	100.76%	116.19%	86.91%	86.49%	90.35%	100.00%	-
P/EPS	13.79	19.25	14.15	14.94	13.52	17.04	19.10	-5.28%
YoY %	-28.36%	36.04%	-5.29%	10.50%	-20.66%	-10.79%	-	-
Horiz. %	72.20%	100.79%	74.08%	78.22%	70.79%	89.21%	100.00%	-
EY	7.25	5.19	7.07	6.69	7.40	5.87	5.24	5.55%
YoY %	39.69%	-26.59%	5.68%	-9.59%	26.06%	12.02%	-	-
Horiz. %	138.36%	99.05%	134.92%	127.67%	141.22%	112.02%	100.00%	-
DY	5.06	4.73	4.03	5.17	5.18	5.16	4.64	1.45%
YoY %	6.98%	17.37%	-22.05%	-0.19%	0.39%	11.21%	-	-
Horiz. %	109.05%	101.94%	86.85%	111.42%	111.64%	111.21%	100.00%	-
P/NAPS	1.21	1.31	1.42	1.37	1.13	1.30	1.44	-2.85%
YoY %	-7.63%	-7.75%	3.65%	21.24%	-13.08%	-9.72%	-	-
Horiz. %	84.03%	90.97%	98.61%	95.14%	78.47%	90.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos