[AXREIT] QoQ Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 45,087 42,417 41,996 41,639 42,693 42,390 41,982 4.88% QoQ % 6.29% 1.00% 0.86% -2.47% 0.71% 0.97% - Horiz. % 107.40% 101.04% 100.03% 99.18% 101.69% 100.97% 100.00%
PBT 31,430 44,091 32,558 23,266 22,647 24,266 36,456 -9.42% QoQ % -28.72% 35.42% 39.94% 2.73% -6.67% -33.44% - Horiz. % 86.21% 120.94% 89.31% 63.82% 62.12% 66.56% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 31,430 44,091 32,558 23,266 22,647 24,266 36,456 -9.42% QoQ % -28.72% 35.42% 39.94% 2.73% -6.67% -33.44% - Horiz. % 86.21% 120.94% 89.31% 63.82% 62.12% 66.56% 100.00%
NP to SH 31,430 44,091 32,558 23,266 22,647 24,266 36,456 -9.42% QoQ % -28.72% 35.42% 39.94% 2.73% -6.67% -33.44% - Horiz. % 86.21% 120.94% 89.31% 63.82% 62.12% 66.56% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 13,657 -1,674 9,438 18,373 20,046 18,124 5,526 82.90% QoQ % 915.83% -117.74% -48.63% -8.35% 10.60% 227.98% - Horiz. % 247.14% -30.29% 170.79% 332.48% 362.76% 327.98% 100.00%
Net Worth 1,611,267 1,591,180 1,400,475 1,395,406 1,391,851 1,390,331 1,390,851 10.31% QoQ % 1.26% 13.62% 0.36% 0.26% 0.11% -0.04% - Horiz. % 115.85% 114.40% 100.69% 100.33% 100.07% 99.96% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 23,907 23,907 22,103 24,041 23,751 23,162 22,646 3.68% QoQ % 0.00% 8.16% -8.06% 1.22% 2.54% 2.28% - Horiz. % 105.56% 105.56% 97.60% 106.16% 104.88% 102.28% 100.00%
Div Payout % 76.06 % 54.22 % 67.89 % 103.33 % 104.88 % 95.45 % 62.12 % 14.46% QoQ % 40.28% -20.14% -34.30% -1.48% 9.88% 53.65% - Horiz. % 122.44% 87.28% 109.29% 166.34% 168.83% 153.65% 100.00%
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,611,267 1,591,180 1,400,475 1,395,406 1,391,851 1,390,331 1,390,851 10.31% QoQ % 1.26% 13.62% 0.36% 0.26% 0.11% -0.04% - Horiz. % 115.85% 114.40% 100.69% 100.33% 100.07% 99.96% 100.00%
NOSH 1,232,326 1,232,326 1,105,173 1,107,904 1,104,731 1,102,999 1,104,727 7.57% QoQ % 0.00% 11.51% -0.25% 0.29% 0.16% -0.16% - Horiz. % 111.55% 111.55% 100.04% 100.29% 100.00% 99.84% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 69.71 % 103.95 % 77.53 % 55.88 % 53.05 % 57.24 % 86.84 % -13.64% QoQ % -32.94% 34.08% 38.74% 5.33% -7.32% -34.09% - Horiz. % 80.27% 119.70% 89.28% 64.35% 61.09% 65.91% 100.00%
ROE 1.95 % 2.77 % 2.32 % 1.67 % 1.63 % 1.75 % 2.62 % -17.89% QoQ % -29.60% 19.40% 38.92% 2.45% -6.86% -33.21% - Horiz. % 74.43% 105.73% 88.55% 63.74% 62.21% 66.79% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.66 3.44 3.80 3.76 3.86 3.84 3.80 -2.47% QoQ % 6.40% -9.47% 1.06% -2.59% 0.52% 1.05% - Horiz. % 96.32% 90.53% 100.00% 98.95% 101.58% 101.05% 100.00%
EPS 2.55 3.87 2.95 2.10 2.05 2.20 3.30 -15.81% QoQ % -34.11% 31.19% 40.48% 2.44% -6.82% -33.33% - Horiz. % 77.27% 117.27% 89.39% 63.64% 62.12% 66.67% 100.00%
DPS 1.94 1.94 2.00 2.17 2.15 2.10 2.05 -3.61% QoQ % 0.00% -3.00% -7.83% 0.93% 2.38% 2.44% - Horiz. % 94.63% 94.63% 97.56% 105.85% 104.88% 102.44% 100.00%
NAPS 1.3075 1.2912 1.2672 1.2595 1.2599 1.2605 1.2590 2.55% QoQ % 1.26% 1.89% 0.61% -0.03% -0.05% 0.12% - Horiz. % 103.85% 102.56% 100.65% 100.04% 100.07% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.58 2.43 2.40 2.38 2.44 2.43 2.40 4.94% QoQ % 6.17% 1.25% 0.84% -2.46% 0.41% 1.25% - Horiz. % 107.50% 101.25% 100.00% 99.17% 101.67% 101.25% 100.00%
EPS 1.80 2.52 1.86 1.33 1.30 1.39 2.09 -9.49% QoQ % -28.57% 35.48% 39.85% 2.31% -6.47% -33.49% - Horiz. % 86.12% 120.57% 89.00% 63.64% 62.20% 66.51% 100.00%
DPS 1.37 1.37 1.26 1.38 1.36 1.33 1.30 3.56% QoQ % 0.00% 8.73% -8.70% 1.47% 2.26% 2.31% - Horiz. % 105.38% 105.38% 96.92% 106.15% 104.62% 102.31% 100.00%
NAPS 0.9220 0.9106 0.8014 0.7985 0.7965 0.7956 0.7959 10.31% QoQ % 1.25% 13.63% 0.36% 0.25% 0.11% -0.04% - Horiz. % 115.84% 114.41% 100.69% 100.33% 100.08% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.2900 1.5000 1.6000 1.6400 1.6500 1.6100 1.7500 -
P/RPS 35.26 43.58 42.11 43.64 42.70 41.89 46.05 -16.32% QoQ % -19.09% 3.49% -3.51% 2.20% 1.93% -9.03% - Horiz. % 76.57% 94.64% 91.44% 94.77% 92.73% 90.97% 100.00%
P/EPS 50.58 41.92 54.31 78.10 80.49 73.18 53.03 -3.11% QoQ % 20.66% -22.81% -30.46% -2.97% 9.99% 38.00% - Horiz. % 95.38% 79.05% 102.41% 147.28% 151.78% 138.00% 100.00%
EY 1.98 2.39 1.84 1.28 1.24 1.37 1.89 3.15% QoQ % -17.15% 29.89% 43.75% 3.23% -9.49% -27.51% - Horiz. % 104.76% 126.46% 97.35% 67.72% 65.61% 72.49% 100.00%
DY 1.50 1.29 1.25 1.32 1.30 1.30 1.17 18.03% QoQ % 16.28% 3.20% -5.30% 1.54% 0.00% 11.11% - Horiz. % 128.21% 110.26% 106.84% 112.82% 111.11% 111.11% 100.00%
P/NAPS 0.99 1.16 1.26 1.30 1.31 1.28 1.39 -20.26% QoQ % -14.66% -7.94% -3.08% -0.76% 2.34% -7.91% - Horiz. % 71.22% 83.45% 90.65% 93.53% 94.24% 92.09% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/04/18 23/01/18 23/10/17 24/07/17 25/04/17 18/01/17 24/10/16 -
Price 1.3800 1.4000 1.5900 1.6400 1.6500 1.6500 1.7500 -
P/RPS 37.72 40.67 41.84 43.64 42.70 42.93 46.05 -12.47% QoQ % -7.25% -2.80% -4.12% 2.20% -0.54% -6.78% - Horiz. % 81.91% 88.32% 90.86% 94.77% 92.73% 93.22% 100.00%
P/EPS 54.11 39.13 53.97 78.10 80.49 75.00 53.03 1.35% QoQ % 38.28% -27.50% -30.90% -2.97% 7.32% 41.43% - Horiz. % 102.04% 73.79% 101.77% 147.28% 151.78% 141.43% 100.00%
EY 1.85 2.56 1.85 1.28 1.24 1.33 1.89 -1.42% QoQ % -27.73% 38.38% 44.53% 3.23% -6.77% -29.63% - Horiz. % 97.88% 135.45% 97.88% 67.72% 65.61% 70.37% 100.00%
DY 1.41 1.39 1.26 1.32 1.30 1.27 1.17 13.26% QoQ % 1.44% 10.32% -4.55% 1.54% 2.36% 8.55% - Horiz. % 120.51% 118.80% 107.69% 112.82% 111.11% 108.55% 100.00%
P/NAPS 1.06 1.08 1.25 1.30 1.31 1.31 1.39 -16.54% QoQ % -1.85% -13.60% -3.85% -0.76% 0.00% -5.76% - Horiz. % 76.26% 77.70% 89.93% 93.53% 94.24% 94.24% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Results Q2 2017.pdf 
