[AXREIT] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 1.87%
YoY- -11.68%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 213,044 171,139 168,841 164,417 143,858 142,572 135,687 7.80%
PBT 154,612 131,345 119,819 98,440 111,381 112,800 103,030 6.99%
Tax -4,469 0 0 -73 0 0 0 -
NP 150,143 131,345 119,819 98,367 111,381 112,800 103,030 6.47%
-
NP to SH 150,143 131,345 119,819 98,367 111,381 112,800 103,030 6.47%
-
Tax Rate 2.89% 0.00% 0.00% 0.07% 0.00% 0.00% 0.00% -
Total Cost 62,901 39,794 49,022 66,050 32,477 29,772 32,657 11.53%
-
Net Worth 1,660,313 1,611,267 1,391,851 1,358,022 1,341,603 1,030,309 985,738 9.07%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 112,995 93,959 92,068 92,235 90,119 88,613 65,615 9.47%
Div Payout % 75.26% 71.54% 76.84% 93.77% 80.91% 78.56% 63.69% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,660,313 1,611,267 1,391,851 1,358,022 1,341,603 1,030,309 985,738 9.07%
NOSH 1,237,285 1,232,326 1,104,731 1,101,754 547,347 461,670 456,783 18.05%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 70.48% 76.75% 70.97% 59.83% 77.42% 79.12% 75.93% -
ROE 9.04% 8.15% 8.61% 7.24% 8.30% 10.95% 10.45% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.22 13.89 15.28 14.92 26.28 30.88 29.70 -8.68%
EPS 12.13 10.66 10.85 8.93 20.35 24.43 22.56 -9.82%
DPS 9.15 7.62 8.35 8.37 16.46 19.30 14.40 -7.27%
NAPS 1.3419 1.3075 1.2599 1.2326 2.4511 2.2317 2.158 -7.60%
Adjusted Per Share Value based on latest NOSH - 1,101,754
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.60 8.51 8.40 8.18 7.16 7.09 6.75 7.80%
EPS 7.47 6.53 5.96 4.89 5.54 5.61 5.12 6.49%
DPS 5.62 4.67 4.58 4.59 4.48 4.41 3.26 9.49%
NAPS 0.8258 0.8014 0.6923 0.6755 0.6673 0.5125 0.4903 9.07%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.80 1.29 1.65 1.61 3.53 3.38 3.40 -
P/RPS 10.45 9.29 10.80 10.79 13.43 10.94 11.45 -1.51%
P/EPS 14.83 12.10 15.21 18.03 17.35 13.83 15.07 -0.26%
EY 6.74 8.26 6.57 5.55 5.76 7.23 6.63 0.27%
DY 5.08 5.91 5.06 5.20 4.66 5.71 4.24 3.05%
P/NAPS 1.34 0.99 1.31 1.31 1.44 1.51 1.58 -2.70%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/04/19 25/04/18 25/04/17 25/04/16 20/04/15 21/04/14 22/04/13 -
Price 1.77 1.38 1.65 1.60 3.60 3.34 3.71 -
P/RPS 10.28 9.94 10.80 10.72 13.70 10.82 12.49 -3.19%
P/EPS 14.59 12.95 15.21 17.92 17.69 13.67 16.45 -1.97%
EY 6.86 7.72 6.57 5.58 5.65 7.32 6.08 2.03%
DY 5.17 5.53 5.06 5.23 4.57 5.78 3.88 4.89%
P/NAPS 1.32 1.06 1.31 1.30 1.47 1.50 1.72 -4.31%

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