[AXREIT] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 3.93%
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 291,359 285,110 251,617 227,650 217,411 213,044 171,139 9.26%
PBT 233,561 182,256 211,914 145,252 216,138 154,612 131,345 10.05%
Tax -3,824 -1,683 -3,675 -507 -4,213 -4,469 0 -
NP 229,737 180,573 208,239 144,745 211,925 150,143 131,345 9.75%
-
NP to SH 229,737 180,573 208,239 144,745 211,925 150,143 131,345 9.75%
-
Tax Rate 1.64% 0.92% 1.73% 0.35% 1.95% 2.89% 0.00% -
Total Cost 61,622 104,537 43,378 82,905 5,486 62,901 39,794 7.55%
-
Net Worth 2,826,393 2,736,588 2,531,550 2,130,233 2,103,928 1,660,313 1,611,267 9.80%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 155,256 155,980 149,101 128,171 120,140 112,995 93,959 8.72%
Div Payout % 67.58% 86.38% 71.60% 88.55% 56.69% 75.26% 71.54% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,826,393 2,736,588 2,531,550 2,130,233 2,103,928 1,660,313 1,611,267 9.80%
NOSH 1,747,492 1,741,054 1,634,524 1,446,481 1,442,331 1,237,285 1,232,326 5.98%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 78.85% 63.33% 82.76% 63.58% 97.48% 70.48% 76.75% -
ROE 8.13% 6.60% 8.23% 6.79% 10.07% 9.04% 8.15% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 16.67 16.38 15.39 15.74 15.07 17.22 13.89 3.08%
EPS 13.15 10.37 12.74 10.01 14.69 12.13 10.66 3.55%
DPS 8.90 8.96 9.12 8.88 8.33 9.15 7.62 2.61%
NAPS 1.6174 1.5718 1.5488 1.4727 1.4587 1.3419 1.3075 3.60%
Adjusted Per Share Value based on latest NOSH - 1,634,524
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 16.67 16.32 14.40 13.03 12.44 12.19 9.79 9.26%
EPS 13.15 10.33 11.92 8.28 12.13 8.59 7.52 9.75%
DPS 8.90 8.93 8.53 7.33 6.88 6.47 5.38 8.74%
NAPS 1.6174 1.566 1.4487 1.219 1.204 0.9501 0.922 9.81%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.81 1.88 1.86 1.95 1.83 1.80 1.29 -
P/RPS 10.86 11.48 12.08 12.39 12.14 10.45 9.29 2.63%
P/EPS 13.77 18.13 14.60 19.49 12.45 14.83 12.10 2.17%
EY 7.26 5.52 6.85 5.13 8.03 6.74 8.26 -2.12%
DY 4.92 4.77 4.90 4.55 4.55 5.08 5.91 -3.00%
P/NAPS 1.12 1.20 1.20 1.32 1.25 1.34 0.99 2.07%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/04/24 18/04/23 20/04/22 21/04/21 20/05/20 29/04/19 25/04/18 -
Price 1.86 1.91 1.87 1.92 1.95 1.77 1.38 -
P/RPS 11.16 11.66 12.15 12.20 12.94 10.28 9.94 1.94%
P/EPS 14.15 18.42 14.68 19.19 13.27 14.59 12.95 1.48%
EY 7.07 5.43 6.81 5.21 7.53 6.86 7.72 -1.45%
DY 4.78 4.69 4.88 4.63 4.27 5.17 5.53 -2.39%
P/NAPS 1.15 1.22 1.21 1.30 1.34 1.32 1.06 1.36%

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