[AXREIT] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
23-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -3.66%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 222,007 221,304 187,302 168,718 164,981 158,846 139,996 7.98%
PBT 224,454 153,177 132,152 102,737 114,977 105,769 113,740 11.98%
Tax -4,213 -4,402 -67 0 0 -73 0 -
NP 220,241 148,775 132,085 102,737 114,977 105,696 113,740 11.63%
-
NP to SH 220,241 148,775 132,085 102,737 114,977 105,696 113,740 11.63%
-
Tax Rate 1.88% 2.87% 0.05% 0.00% 0.00% 0.07% 0.00% -
Total Cost 1,766 72,529 55,217 65,981 50,004 53,150 26,256 -36.20%
-
Net Worth 2,137,246 1,657,219 1,619,277 1,400,475 1,390,851 1,350,418 1,049,773 12.56%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 125,327 117,665 101,420 93,059 89,753 90,158 93,631 4.97%
Div Payout % 56.90% 79.09% 76.78% 90.58% 78.06% 85.30% 82.32% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,137,246 1,657,219 1,619,277 1,400,475 1,390,851 1,350,418 1,049,773 12.56%
NOSH 1,442,331 1,237,285 1,232,326 1,105,173 1,104,727 1,093,721 463,537 20.80%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 99.20% 67.23% 70.52% 60.89% 69.69% 66.54% 81.25% -
ROE 10.30% 8.98% 8.16% 7.34% 8.27% 7.83% 10.83% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.39 17.89 15.20 15.27 14.93 14.52 30.20 -10.61%
EPS 15.27 12.02 10.72 9.30 10.41 9.66 24.54 -7.59%
DPS 8.70 9.51 8.23 8.42 8.15 8.24 20.30 -13.15%
NAPS 1.4818 1.3394 1.314 1.2672 1.259 1.2347 2.2647 -6.81%
Adjusted Per Share Value based on latest NOSH - 1,105,173
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.70 12.66 10.72 9.65 9.44 9.09 8.01 7.97%
EPS 12.60 8.51 7.56 5.88 6.58 6.05 6.51 11.62%
DPS 7.17 6.73 5.80 5.33 5.14 5.16 5.36 4.96%
NAPS 1.223 0.9483 0.9266 0.8014 0.7959 0.7728 0.6007 12.56%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.16 1.85 1.47 1.60 1.75 1.69 3.62 -
P/RPS 14.03 10.34 9.67 10.48 11.72 11.64 11.99 2.65%
P/EPS 14.15 15.39 13.71 17.21 16.81 17.49 14.75 -0.68%
EY 7.07 6.50 7.29 5.81 5.95 5.72 6.78 0.69%
DY 4.03 5.14 5.60 5.26 4.66 4.88 5.61 -5.35%
P/NAPS 1.46 1.38 1.12 1.26 1.39 1.37 1.60 -1.51%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 21/10/20 21/10/19 23/10/18 23/10/17 24/10/16 19/10/15 20/10/14 -
Price 2.11 1.80 1.51 1.59 1.75 1.69 3.65 -
P/RPS 13.71 10.06 9.93 10.42 11.72 11.64 12.09 2.11%
P/EPS 13.82 14.97 14.09 17.10 16.81 17.49 14.88 -1.22%
EY 7.24 6.68 7.10 5.85 5.95 5.72 6.72 1.24%
DY 4.12 5.28 5.45 5.30 4.66 4.88 5.56 -4.86%
P/NAPS 1.42 1.34 1.15 1.25 1.39 1.37 1.61 -2.06%

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