[AXREIT] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
24-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 11.72%
YoY- 8.78%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 221,304 187,302 168,718 164,981 158,846 139,996 140,788 7.82%
PBT 153,177 132,152 102,737 114,977 105,769 113,740 125,306 3.40%
Tax -4,402 -67 0 0 -73 0 0 -
NP 148,775 132,085 102,737 114,977 105,696 113,740 125,306 2.90%
-
NP to SH 148,775 132,085 102,737 114,977 105,696 113,740 125,306 2.90%
-
Tax Rate 2.87% 0.05% 0.00% 0.00% 0.07% 0.00% 0.00% -
Total Cost 72,529 55,217 65,981 50,004 53,150 26,256 15,482 29.33%
-
Net Worth 1,657,219 1,619,277 1,400,475 1,390,851 1,350,418 1,049,773 1,011,660 8.56%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 117,665 101,420 93,059 89,753 90,158 93,631 88,656 4.82%
Div Payout % 79.09% 76.78% 90.58% 78.06% 85.30% 82.32% 70.75% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,657,219 1,619,277 1,400,475 1,390,851 1,350,418 1,049,773 1,011,660 8.56%
NOSH 1,237,285 1,232,326 1,105,173 1,104,727 1,093,721 463,537 458,325 17.99%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 67.23% 70.52% 60.89% 69.69% 66.54% 81.25% 89.00% -
ROE 8.98% 8.16% 7.34% 8.27% 7.83% 10.83% 12.39% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 17.89 15.20 15.27 14.93 14.52 30.20 30.72 -8.61%
EPS 12.02 10.72 9.30 10.41 9.66 24.54 27.34 -12.79%
DPS 9.51 8.23 8.42 8.15 8.24 20.30 19.40 -11.19%
NAPS 1.3394 1.314 1.2672 1.259 1.2347 2.2647 2.2073 -7.98%
Adjusted Per Share Value based on latest NOSH - 1,104,727
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.66 10.72 9.65 9.44 9.09 8.01 8.06 7.81%
EPS 8.51 7.56 5.88 6.58 6.05 6.51 7.17 2.89%
DPS 6.73 5.80 5.33 5.14 5.16 5.36 5.07 4.83%
NAPS 0.9483 0.9266 0.8014 0.7959 0.7728 0.6007 0.5789 8.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.85 1.47 1.60 1.75 1.69 3.62 3.41 -
P/RPS 10.34 9.67 10.48 11.72 11.64 11.99 11.10 -1.17%
P/EPS 15.39 13.71 17.21 16.81 17.49 14.75 12.47 3.56%
EY 6.50 7.29 5.81 5.95 5.72 6.78 8.02 -3.44%
DY 5.14 5.60 5.26 4.66 4.88 5.61 5.69 -1.67%
P/NAPS 1.38 1.12 1.26 1.39 1.37 1.60 1.54 -1.81%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/10/19 23/10/18 23/10/17 24/10/16 19/10/15 20/10/14 21/10/13 -
Price 1.80 1.51 1.59 1.75 1.69 3.65 3.40 -
P/RPS 10.06 9.93 10.42 11.72 11.64 12.09 11.07 -1.58%
P/EPS 14.97 14.09 17.10 16.81 17.49 14.88 12.44 3.13%
EY 6.68 7.10 5.85 5.95 5.72 6.72 8.04 -3.03%
DY 5.28 5.45 5.30 4.66 4.88 5.56 5.71 -1.29%
P/NAPS 1.34 1.15 1.25 1.39 1.37 1.61 1.54 -2.29%

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