[AXREIT] QoQ Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 61,609 60,376 57,482 57,514 57,166 55,488 54,771 8.15% QoQ % 2.04% 5.03% -0.06% 0.61% 3.02% 1.31% - Horiz. % 112.48% 110.23% 104.95% 105.01% 104.37% 101.31% 100.00%
PBT 37,050 31,370 31,962 49,778 32,392 31,120 29,281 16.97% QoQ % 18.11% -1.85% -35.79% 53.67% 4.09% 6.28% - Horiz. % 126.53% 107.13% 109.16% 170.00% 110.62% 106.28% 100.00%
Tax 0 0 0 -507 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 37,050 31,370 31,962 49,271 32,392 31,120 29,281 16.97% QoQ % 18.11% -1.85% -35.13% 52.11% 4.09% 6.28% - Horiz. % 126.53% 107.13% 109.16% 168.27% 110.62% 106.28% 100.00%
NP to SH 37,050 31,370 31,962 49,271 32,392 31,120 29,281 16.97% QoQ % 18.11% -1.85% -35.13% 52.11% 4.09% 6.28% - Horiz. % 126.53% 107.13% 109.16% 168.27% 110.62% 106.28% 100.00%
Tax Rate - % - % - % 1.02 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 24,559 29,006 25,520 8,243 24,774 24,368 25,490 -2.45% QoQ % -15.33% 13.66% 209.60% -66.73% 1.67% -4.40% - Horiz. % 96.35% 113.79% 100.12% 32.34% 97.19% 95.60% 100.00%
Net Worth 2,131,679 2,129,365 2,130,233 2,122,967 2,137,246 2,135,082 2,103,928 0.88% QoQ % 0.11% -0.04% 0.34% -0.67% 0.10% 1.48% - Horiz. % 101.32% 101.21% 101.25% 100.90% 101.58% 101.48% 100.00%
Dividend 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 35,438 34,715 32,256 32,452 32,452 31,010 30,288 11.03% QoQ % 2.08% 7.62% -0.60% 0.00% 4.65% 2.38% - Horiz. % 117.00% 114.61% 106.50% 107.14% 107.14% 102.38% 100.00%
Div Payout % 95.65 % 110.66 % 100.92 % 65.87 % 100.19 % 99.65 % 103.44 % -5.08% QoQ % -13.56% 9.65% 53.21% -34.25% 0.54% -3.66% - Horiz. % 92.47% 106.98% 97.56% 63.68% 96.86% 96.34% 100.00%
Equity 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,131,679 2,129,365 2,130,233 2,122,967 2,137,246 2,135,082 2,103,928 0.88% QoQ % 0.11% -0.04% 0.34% -0.67% 0.10% 1.48% - Horiz. % 101.32% 101.21% 101.25% 100.90% 101.58% 101.48% 100.00%
NOSH 1,446,481 1,446,481 1,446,481 1,442,331 1,442,331 1,442,331 1,442,331 0.19% QoQ % 0.00% 0.00% 0.29% 0.00% 0.00% 0.00% - Horiz. % 100.29% 100.29% 100.29% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 60.14 % 51.96 % 55.60 % 85.67 % 56.66 % 56.08 % 53.46 % 8.16% QoQ % 15.74% -6.55% -35.10% 51.20% 1.03% 4.90% - Horiz. % 112.50% 97.19% 104.00% 160.25% 105.99% 104.90% 100.00%
ROE 1.74 % 1.47 % 1.50 % 2.32 % 1.52 % 1.46 % 1.39 % 16.14% QoQ % 18.37% -2.00% -35.34% 52.63% 4.11% 5.04% - Horiz. % 125.18% 105.76% 107.91% 166.91% 109.35% 105.04% 100.00%
Per Share 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.26 4.17 3.97 3.99 3.96 3.85 3.80 7.91% QoQ % 2.16% 5.04% -0.50% 0.76% 2.86% 1.32% - Horiz. % 112.11% 109.74% 104.47% 105.00% 104.21% 101.32% 100.00%
EPS 2.56 2.17 2.21 3.42 2.24 2.16 2.04 16.33% QoQ % 17.97% -1.81% -35.38% 52.68% 3.70% 5.88% - Horiz. % 125.49% 106.37% 108.33% 167.65% 109.80% 105.88% 100.00%
DPS 2.45 2.40 2.23 2.25 2.25 2.15 2.10 10.81% QoQ % 2.08% 7.62% -0.89% 0.00% 4.65% 2.38% - Horiz. % 116.67% 114.29% 106.19% 107.14% 107.14% 102.38% 100.00%
NAPS 1.4737 1.4721 1.4727 1.4719 1.4818 1.4803 1.4587 0.68% QoQ % 0.11% -0.04% 0.05% -0.67% 0.10% 1.48% - Horiz. % 101.03% 100.92% 100.96% 100.90% 101.58% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.53 3.46 3.29 3.29 3.27 3.18 3.13 8.34% QoQ % 2.02% 5.17% 0.00% 0.61% 2.83% 1.60% - Horiz. % 112.78% 110.54% 105.11% 105.11% 104.47% 101.60% 100.00%
EPS 2.12 1.80 1.83 2.82 1.85 1.78 1.68 16.76% QoQ % 17.78% -1.64% -35.11% 52.43% 3.93% 5.95% - Horiz. % 126.19% 107.14% 108.93% 167.86% 110.12% 105.95% 100.00%
DPS 2.03 1.99 1.85 1.86 1.86 1.77 1.73 11.24% QoQ % 2.01% 7.57% -0.54% 0.00% 5.08% 2.31% - Horiz. % 117.34% 115.03% 106.94% 107.51% 107.51% 102.31% 100.00%
NAPS 1.2199 1.2185 1.2190 1.2149 1.2230 1.2218 1.2040 0.88% QoQ % 0.11% -0.04% 0.34% -0.66% 0.10% 1.48% - Horiz. % 101.32% 101.20% 101.25% 100.91% 101.58% 101.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.9000 1.9100 1.9500 2.0300 2.1600 2.0600 1.8300 -
P/RPS 44.61 45.76 49.07 50.91 54.50 53.55 48.19 -5.01% QoQ % -2.51% -6.75% -3.61% -6.59% 1.77% 11.12% - Horiz. % 92.57% 94.96% 101.83% 105.64% 113.09% 111.12% 100.00%
P/EPS 74.18 88.07 88.25 59.43 96.18 95.48 90.14 -12.17% QoQ % -15.77% -0.20% 48.49% -38.21% 0.73% 5.92% - Horiz. % 82.29% 97.70% 97.90% 65.93% 106.70% 105.92% 100.00%
EY 1.35 1.14 1.13 1.68 1.04 1.05 1.11 13.93% QoQ % 18.42% 0.88% -32.74% 61.54% -0.95% -5.41% - Horiz. % 121.62% 102.70% 101.80% 151.35% 93.69% 94.59% 100.00%
DY 1.29 1.26 1.14 1.11 1.04 1.04 1.15 7.95% QoQ % 2.38% 10.53% 2.70% 6.73% 0.00% -9.57% - Horiz. % 112.17% 109.57% 99.13% 96.52% 90.43% 90.43% 100.00%
P/NAPS 1.29 1.30 1.32 1.38 1.46 1.39 1.25 2.12% QoQ % -0.77% -1.52% -4.35% -5.48% 5.04% 11.20% - Horiz. % 103.20% 104.00% 105.60% 110.40% 116.80% 111.20% 100.00%
Price Multiplier on Announcement Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 21/10/21 21/07/21 - 20/01/21 21/10/20 26/08/20 - -
Price 1.9500 1.9300 1.9200 1.9300 2.1100 2.1000 1.9500 -
P/RPS 45.78 46.24 48.32 48.40 53.24 54.59 51.35 -7.36% QoQ % -0.99% -4.30% -0.17% -9.09% -2.47% 6.31% - Horiz. % 89.15% 90.05% 94.10% 94.26% 103.68% 106.31% 100.00%
P/EPS 76.13 88.99 86.89 56.50 93.95 97.33 96.05 -14.34% QoQ % -14.45% 2.42% 53.79% -39.86% -3.47% 1.33% - Horiz. % 79.26% 92.65% 90.46% 58.82% 97.81% 101.33% 100.00%
EY 1.31 1.12 1.15 1.77 1.06 1.03 1.04 16.62% QoQ % 16.96% -2.61% -35.03% 66.98% 2.91% -0.96% - Horiz. % 125.96% 107.69% 110.58% 170.19% 101.92% 99.04% 100.00%
DY 1.26 1.24 1.16 1.17 1.07 1.02 1.08 10.81% QoQ % 1.61% 6.90% -0.85% 9.35% 4.90% -5.56% - Horiz. % 116.67% 114.81% 107.41% 108.33% 99.07% 94.44% 100.00%
P/NAPS 1.32 1.31 1.30 1.31 1.42 1.42 1.34 -1.00% QoQ % 0.76% 0.77% -0.76% -7.75% 0.00% 5.97% - Horiz. % 98.51% 97.76% 97.01% 97.76% 105.97% 105.97% 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
4Q2020 - Bursa Quarterly Announcement_Final.pdf 
