[AXREIT] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 54,194 53,769 59,477 52,348 47,450 45,087 42,417 17.80% QoQ % 0.79% -9.60% 13.62% 10.32% 5.24% 6.29% - Horiz. % 127.76% 126.76% 140.22% 123.41% 111.87% 106.29% 100.00%
PBT 29,047 26,594 71,387 29,739 26,892 31,430 44,091 -24.35% QoQ % 9.22% -62.75% 140.05% 10.59% -14.44% -28.72% - Horiz. % 65.88% 60.32% 161.91% 67.45% 60.99% 71.28% 100.00%
Tax 0 0 -4,402 0 -67 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 6,570.15% -0.00% 100.00% - -
NP 29,047 26,594 66,985 29,739 26,825 31,430 44,091 -24.35% QoQ % 9.22% -60.30% 125.24% 10.86% -14.65% -28.72% - Horiz. % 65.88% 60.32% 151.92% 67.45% 60.84% 71.28% 100.00%
NP to SH 29,047 26,594 66,985 29,739 26,825 31,430 44,091 -24.35% QoQ % 9.22% -60.30% 125.24% 10.86% -14.65% -28.72% - Horiz. % 65.88% 60.32% 151.92% 67.45% 60.84% 71.28% 100.00%
Tax Rate - % - % 6.17 % - % 0.25 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2,468.00% 0.00% 100.00% - -
Total Cost 25,147 27,175 -7,508 22,609 20,625 13,657 -1,674 - QoQ % -7.46% 461.95% -133.21% 9.62% 51.02% 915.83% - Horiz. % -1,502.21% -1,623.36% 448.51% -1,350.60% -1,232.08% -815.83% 100.00%
Net Worth 1,660,313 1,660,313 1,664,024 1,619,277 1,614,101 1,611,267 1,591,180 2.88% QoQ % 0.00% -0.22% 2.76% 0.32% 0.18% 1.26% - Horiz. % 104.34% 104.34% 104.58% 101.77% 101.44% 101.26% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 29,199 29,076 30,313 28,959 24,646 23,907 23,907 14.30% QoQ % 0.43% -4.08% 4.67% 17.50% 3.09% 0.00% - Horiz. % 122.14% 121.62% 126.80% 121.13% 103.09% 100.00% 100.00%
Div Payout % 100.53 % 109.33 % 45.25 % 97.38 % 91.88 % 76.06 % 54.22 % 51.09% QoQ % -8.05% 141.61% -53.53% 5.99% 20.80% 40.28% - Horiz. % 185.41% 201.64% 83.46% 179.60% 169.46% 140.28% 100.00%
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,660,313 1,660,313 1,664,024 1,619,277 1,614,101 1,611,267 1,591,180 2.88% QoQ % 0.00% -0.22% 2.76% 0.32% 0.18% 1.26% - Horiz. % 104.34% 104.34% 104.58% 101.77% 101.44% 101.26% 100.00%
NOSH 1,237,285 1,237,285 1,237,285 1,232,326 1,232,326 1,232,326 1,232,326 0.27% QoQ % 0.00% 0.00% 0.40% 0.00% 0.00% 0.00% - Horiz. % 100.40% 100.40% 100.40% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 53.60 % 49.46 % 112.62 % 56.81 % 56.53 % 69.71 % 103.95 % -35.78% QoQ % 8.37% -56.08% 98.24% 0.50% -18.91% -32.94% - Horiz. % 51.56% 47.58% 108.34% 54.65% 54.38% 67.06% 100.00%
ROE 1.75 % 1.60 % 4.03 % 1.84 % 1.66 % 1.95 % 2.77 % -26.43% QoQ % 9.37% -60.30% 119.02% 10.84% -14.87% -29.60% - Horiz. % 63.18% 57.76% 145.49% 66.43% 59.93% 70.40% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.38 4.35 4.81 4.25 3.85 3.66 3.44 17.53% QoQ % 0.69% -9.56% 13.18% 10.39% 5.19% 6.40% - Horiz. % 127.33% 126.45% 139.83% 123.55% 111.92% 106.40% 100.00%
EPS 2.35 2.15 5.43 2.41 2.18 2.55 3.87 -28.36% QoQ % 9.30% -60.41% 125.31% 10.55% -14.51% -34.11% - Horiz. % 60.72% 55.56% 140.31% 62.27% 56.33% 65.89% 100.00%
DPS 2.36 2.35 2.45 2.35 2.00 1.94 1.94 14.00% QoQ % 0.43% -4.08% 4.26% 17.50% 3.09% 0.00% - Horiz. % 121.65% 121.13% 126.29% 121.13% 103.09% 100.00% 100.00%
NAPS 1.3419 1.3419 1.3449 1.3140 1.3098 1.3075 1.2912 2.61% QoQ % 0.00% -0.22% 2.35% 0.32% 0.18% 1.26% - Horiz. % 103.93% 103.93% 104.16% 101.77% 101.44% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.10 3.08 3.40 3.00 2.72 2.58 2.43 17.68% QoQ % 0.65% -9.41% 13.33% 10.29% 5.43% 6.17% - Horiz. % 127.57% 126.75% 139.92% 123.46% 111.93% 106.17% 100.00%
EPS 1.66 1.52 3.83 1.70 1.54 1.80 2.52 -24.35% QoQ % 9.21% -60.31% 125.29% 10.39% -14.44% -28.57% - Horiz. % 65.87% 60.32% 151.98% 67.46% 61.11% 71.43% 100.00%
DPS 1.67 1.66 1.73 1.66 1.41 1.37 1.37 14.15% QoQ % 0.60% -4.05% 4.22% 17.73% 2.92% 0.00% - Horiz. % 121.90% 121.17% 126.28% 121.17% 102.92% 100.00% 100.00%
NAPS 0.9501 0.9501 0.9522 0.9266 0.9237 0.9220 0.9106 2.88% QoQ % 0.00% -0.22% 2.76% 0.31% 0.18% 1.25% - Horiz. % 104.34% 104.34% 104.57% 101.76% 101.44% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.7500 1.8000 1.5600 1.4700 1.4600 1.2900 1.5000 -
P/RPS 39.95 41.42 32.45 34.61 37.92 35.26 43.58 -5.65% QoQ % -3.55% 27.64% -6.24% -8.73% 7.54% -19.09% - Horiz. % 91.67% 95.04% 74.46% 79.42% 87.01% 80.91% 100.00%
P/EPS 74.54 83.74 28.81 60.91 67.07 50.58 41.92 46.93% QoQ % -10.99% 190.66% -52.70% -9.18% 32.60% 20.66% - Horiz. % 177.81% 199.76% 68.73% 145.30% 160.00% 120.66% 100.00%
EY 1.34 1.19 3.47 1.64 1.49 1.98 2.39 -32.08% QoQ % 12.61% -65.71% 111.59% 10.07% -24.75% -17.15% - Horiz. % 56.07% 49.79% 145.19% 68.62% 62.34% 82.85% 100.00%
DY 1.35 1.31 1.57 1.60 1.37 1.50 1.29 3.09% QoQ % 3.05% -16.56% -1.87% 16.79% -8.67% 16.28% - Horiz. % 104.65% 101.55% 121.71% 124.03% 106.20% 116.28% 100.00%
P/NAPS 1.30 1.34 1.16 1.12 1.11 0.99 1.16 7.91% QoQ % -2.99% 15.52% 3.57% 0.90% 12.12% -14.66% - Horiz. % 112.07% 115.52% 100.00% 96.55% 95.69% 85.34% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 24/07/19 29/04/19 22/01/19 23/10/18 06/08/18 25/04/18 23/01/18 -
Price 1.8400 1.7700 1.6600 1.5100 1.4800 1.3800 1.4000 -
P/RPS 42.01 40.73 34.53 35.55 38.44 37.72 40.67 2.19% QoQ % 3.14% 17.96% -2.87% -7.52% 1.91% -7.25% - Horiz. % 103.29% 100.15% 84.90% 87.41% 94.52% 92.75% 100.00%
P/EPS 78.38 82.35 30.66 62.57 67.99 54.11 39.13 59.10% QoQ % -4.82% 168.59% -51.00% -7.97% 25.65% 38.28% - Horiz. % 200.31% 210.45% 78.35% 159.90% 173.75% 138.28% 100.00%
EY 1.28 1.21 3.26 1.60 1.47 1.85 2.56 -37.08% QoQ % 5.79% -62.88% 103.75% 8.84% -20.54% -27.73% - Horiz. % 50.00% 47.27% 127.34% 62.50% 57.42% 72.27% 100.00%
DY 1.28 1.33 1.48 1.56 1.35 1.41 1.39 -5.36% QoQ % -3.76% -10.14% -5.13% 15.56% -4.26% 1.44% - Horiz. % 92.09% 95.68% 106.47% 112.23% 97.12% 101.44% 100.00%
P/NAPS 1.37 1.32 1.23 1.15 1.13 1.06 1.08 17.23% QoQ % 3.79% 7.32% 6.96% 1.77% 6.60% -1.85% - Horiz. % 126.85% 122.22% 113.89% 106.48% 104.63% 98.15% 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
3Q2018 - Bursa Quarterly Announcement.pdf 
