[AXREIT] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -2.02%
YoY- 21.81%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 217,411 213,044 171,139 168,841 164,417 143,858 142,572 7.27%
PBT 216,138 154,612 131,345 119,819 98,440 111,381 112,800 11.43%
Tax -4,213 -4,469 0 0 -73 0 0 -
NP 211,925 150,143 131,345 119,819 98,367 111,381 112,800 11.07%
-
NP to SH 211,925 150,143 131,345 119,819 98,367 111,381 112,800 11.07%
-
Tax Rate 1.95% 2.89% 0.00% 0.00% 0.07% 0.00% 0.00% -
Total Cost 5,486 62,901 39,794 49,022 66,050 32,477 29,772 -24.54%
-
Net Worth 2,103,928 1,660,313 1,611,267 1,391,851 1,358,022 1,341,603 1,030,309 12.62%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 120,140 112,995 93,959 92,068 92,235 90,119 88,613 5.19%
Div Payout % 56.69% 75.26% 71.54% 76.84% 93.77% 80.91% 78.56% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,103,928 1,660,313 1,611,267 1,391,851 1,358,022 1,341,603 1,030,309 12.62%
NOSH 1,442,331 1,237,285 1,232,326 1,104,731 1,101,754 547,347 461,670 20.88%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 97.48% 70.48% 76.75% 70.97% 59.83% 77.42% 79.12% -
ROE 10.07% 9.04% 8.15% 8.61% 7.24% 8.30% 10.95% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 15.07 17.22 13.89 15.28 14.92 26.28 30.88 -11.25%
EPS 14.69 12.13 10.66 10.85 8.93 20.35 24.43 -8.12%
DPS 8.33 9.15 7.62 8.35 8.37 16.46 19.30 -13.05%
NAPS 1.4587 1.3419 1.3075 1.2599 1.2326 2.4511 2.2317 -6.83%
Adjusted Per Share Value based on latest NOSH - 1,104,731
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 10.81 10.60 8.51 8.40 8.18 7.16 7.09 7.27%
EPS 10.54 7.47 6.53 5.96 4.89 5.54 5.61 11.07%
DPS 5.98 5.62 4.67 4.58 4.59 4.48 4.41 5.20%
NAPS 1.0465 0.8258 0.8014 0.6923 0.6755 0.6673 0.5125 12.62%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.83 1.80 1.29 1.65 1.61 3.53 3.38 -
P/RPS 12.14 10.45 9.29 10.80 10.79 13.43 10.94 1.74%
P/EPS 12.45 14.83 12.10 15.21 18.03 17.35 13.83 -1.73%
EY 8.03 6.74 8.26 6.57 5.55 5.76 7.23 1.76%
DY 4.55 5.08 5.91 5.06 5.20 4.66 5.71 -3.71%
P/NAPS 1.25 1.34 0.99 1.31 1.31 1.44 1.51 -3.09%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 29/04/19 25/04/18 25/04/17 25/04/16 20/04/15 21/04/14 -
Price 1.95 1.77 1.38 1.65 1.60 3.60 3.34 -
P/RPS 12.94 10.28 9.94 10.80 10.72 13.70 10.82 3.02%
P/EPS 13.27 14.59 12.95 15.21 17.92 17.69 13.67 -0.49%
EY 7.53 6.86 7.72 6.57 5.58 5.65 7.32 0.47%
DY 4.27 5.17 5.53 5.06 5.23 4.57 5.78 -4.91%
P/NAPS 1.34 1.32 1.06 1.31 1.30 1.47 1.50 -1.86%

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