[AXREIT] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 33.89%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 285,992 281,627 242,409 224,939 216,409 204,362 168,745 9.18%
PBT 221,596 191,790 204,039 142,571 213,451 159,448 122,562 10.36%
Tax -3,824 -1,683 -3,675 -507 -4,213 -4,469 0 -
NP 217,772 190,107 200,364 142,064 209,238 154,979 122,562 10.04%
-
NP to SH 217,772 190,107 200,364 142,064 209,238 154,979 122,562 10.04%
-
Tax Rate 1.73% 0.88% 1.80% 0.36% 1.97% 2.80% 0.00% -
Total Cost 68,220 91,520 42,045 82,875 7,171 49,383 46,183 6.71%
-
Net Worth 2,826,044 2,571,531 2,527,301 2,122,967 2,078,816 1,664,024 1,591,180 10.04%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 150,755 159,844 141,802 126,203 118,927 107,826 93,803 8.22%
Div Payout % 69.23% 84.08% 70.77% 88.84% 56.84% 69.58% 76.54% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,826,044 2,571,531 2,527,301 2,122,967 2,078,816 1,664,024 1,591,180 10.04%
NOSH 1,747,492 1,641,054 1,634,524 1,442,331 1,435,250 1,237,285 1,232,326 5.99%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 76.15% 67.50% 82.66% 63.16% 96.69% 75.84% 72.63% -
ROE 7.71% 7.39% 7.93% 6.69% 10.07% 9.31% 7.70% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.37 17.16 14.83 15.60 15.08 16.52 13.69 3.02%
EPS 12.46 11.58 12.26 9.85 14.58 12.53 9.95 3.81%
DPS 8.65 9.75 8.68 8.75 8.29 8.74 7.61 2.15%
NAPS 1.6172 1.567 1.5462 1.4719 1.4484 1.3449 1.2912 3.82%
Adjusted Per Share Value based on latest NOSH - 1,634,524
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.37 16.12 13.87 12.87 12.38 11.69 9.66 9.18%
EPS 12.46 10.88 11.47 8.13 11.97 8.87 7.01 10.05%
DPS 8.65 9.15 8.11 7.22 6.81 6.17 5.37 8.26%
NAPS 1.6172 1.4716 1.4462 1.2149 1.1896 0.9522 0.9106 10.04%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.79 1.79 1.94 2.03 1.77 1.56 1.50 -
P/RPS 10.94 10.43 13.08 13.02 11.74 9.44 10.95 -0.01%
P/EPS 14.36 15.45 15.83 20.61 12.14 12.45 15.08 -0.81%
EY 6.96 6.47 6.32 4.85 8.24 8.03 6.63 0.81%
DY 4.83 5.45 4.47 4.31 4.68 5.60 5.07 -0.80%
P/NAPS 1.11 1.14 1.25 1.38 1.22 1.16 1.16 -0.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/01/24 19/01/23 20/01/22 20/01/21 20/01/20 22/01/19 23/01/18 -
Price 1.77 1.88 1.84 1.93 1.77 1.66 1.40 -
P/RPS 10.82 10.95 12.41 12.38 11.74 10.05 10.22 0.95%
P/EPS 14.20 16.23 15.01 19.59 12.14 13.25 14.08 0.14%
EY 7.04 6.16 6.66 5.10 8.24 7.55 7.10 -0.14%
DY 4.89 5.19 4.71 4.53 4.68 5.27 5.44 -1.75%
P/NAPS 1.09 1.20 1.19 1.31 1.22 1.23 1.08 0.15%

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