[AXREIT] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
18-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -8.64%
YoY- -12.58%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 204,362 168,745 167,363 163,821 138,835 141,983 132,966 7.42%
PBT 159,448 122,562 122,292 96,637 110,455 111,284 103,116 7.53%
Tax -4,469 0 0 -73 0 0 0 -
NP 154,979 122,562 122,292 96,564 110,455 111,284 103,116 7.02%
-
NP to SH 154,979 122,562 122,292 96,564 110,455 111,284 103,116 7.02%
-
Tax Rate 2.80% 0.00% 0.00% 0.08% 0.00% 0.00% 0.00% -
Total Cost 49,383 46,183 45,071 67,257 28,380 30,699 29,850 8.74%
-
Net Worth 1,664,024 1,591,180 1,390,331 1,353,658 1,172,283 1,023,383 988,079 9.07%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 107,826 93,803 90,902 92,090 92,146 84,700 64,569 8.91%
Div Payout % 69.58% 76.54% 74.33% 95.37% 83.42% 76.11% 62.62% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,664,024 1,591,180 1,390,331 1,353,658 1,172,283 1,023,383 988,079 9.07%
NOSH 1,237,285 1,232,326 1,102,999 1,100,714 483,914 458,874 455,777 18.10%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 75.84% 72.63% 73.07% 58.94% 79.56% 78.38% 77.55% -
ROE 9.31% 7.70% 8.80% 7.13% 9.42% 10.87% 10.44% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.52 13.69 15.17 14.88 28.69 30.94 29.17 -9.03%
EPS 12.53 9.95 11.09 8.77 22.83 24.25 22.62 -9.37%
DPS 8.74 7.61 8.25 8.37 19.04 18.50 14.20 -7.76%
NAPS 1.3449 1.2912 1.2605 1.2298 2.4225 2.2302 2.1679 -7.64%
Adjusted Per Share Value based on latest NOSH - 1,100,714
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.69 9.66 9.58 9.37 7.94 8.12 7.61 7.41%
EPS 8.87 7.01 7.00 5.53 6.32 6.37 5.90 7.02%
DPS 6.17 5.37 5.20 5.27 5.27 4.85 3.70 8.89%
NAPS 0.9522 0.9106 0.7956 0.7746 0.6708 0.5856 0.5654 9.07%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.56 1.50 1.61 1.64 3.62 2.93 3.13 -
P/RPS 9.44 10.95 10.61 11.02 12.62 9.47 10.73 -2.11%
P/EPS 12.45 15.08 14.52 18.69 15.86 12.08 13.83 -1.73%
EY 8.03 6.63 6.89 5.35 6.31 8.28 7.23 1.76%
DY 5.60 5.07 5.12 5.10 5.26 6.31 4.54 3.55%
P/NAPS 1.16 1.16 1.28 1.33 1.49 1.31 1.44 -3.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/01/19 23/01/18 18/01/17 18/01/16 19/01/15 20/01/14 21/01/13 -
Price 1.66 1.40 1.65 1.58 3.52 2.85 3.13 -
P/RPS 10.05 10.22 10.87 10.62 12.27 9.21 10.73 -1.08%
P/EPS 13.25 14.08 14.88 18.01 15.42 11.75 13.83 -0.71%
EY 7.55 7.10 6.72 5.55 6.48 8.51 7.23 0.72%
DY 5.27 5.44 5.00 5.30 5.41 6.49 4.54 2.51%
P/NAPS 1.23 1.08 1.31 1.28 1.45 1.28 1.44 -2.59%

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