[AXREIT] QoQ Quarter Result on 2022-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 71,810 68,454 70,173 70,715 71,707 72,515 66,690 5.05% QoQ % 4.90% -2.45% -0.77% -1.38% -1.11% 8.73% - Horiz. % 107.68% 102.65% 105.22% 106.04% 107.52% 108.73% 100.00%
PBT 42,499 34,723 30,303 61,353 43,814 46,786 39,837 4.40% QoQ % 22.39% 14.59% -50.61% 40.03% -6.35% 17.44% - Horiz. % 106.68% 87.16% 76.07% 154.01% 109.98% 117.44% 100.00%
Tax 0 0 0 -1,683 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 42,499 34,723 30,303 59,670 43,814 46,786 39,837 4.40% QoQ % 22.39% 14.59% -49.22% 36.19% -6.35% 17.44% - Horiz. % 106.68% 87.16% 76.07% 149.79% 109.98% 117.44% 100.00%
NP to SH 42,499 34,723 30,303 59,670 43,814 46,786 39,837 4.40% QoQ % 22.39% 14.59% -49.22% 36.19% -6.35% 17.44% - Horiz. % 106.68% 87.16% 76.07% 149.79% 109.98% 117.44% 100.00%
Tax Rate - % - % - % 2.74 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 29,311 33,731 39,870 11,045 27,893 25,729 26,853 6.01% QoQ % -13.10% -15.40% 260.98% -60.40% 8.41% -4.19% - Horiz. % 109.15% 125.61% 148.48% 41.13% 103.87% 95.81% 100.00%
Net Worth 2,742,508 2,735,718 2,736,588 2,571,531 2,552,167 2,550,198 2,531,550 5.48% QoQ % 0.25% -0.03% 6.42% 0.76% 0.08% 0.74% - Horiz. % 108.33% 108.06% 108.10% 101.58% 100.81% 100.74% 100.00%
Dividend 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 37,432 35,691 35,691 38,236 40,205 41,846 39,555 -3.61% QoQ % 4.88% 0.00% -6.66% -4.90% -3.92% 5.79% - Horiz. % 94.63% 90.23% 90.23% 96.67% 101.64% 105.79% 100.00%
Div Payout % 88.08 % 102.79 % 117.78 % 64.08 % 91.76 % 89.44 % 99.29 % -7.67% QoQ % -14.31% -12.73% 83.80% -30.17% 2.59% -9.92% - Horiz. % 88.71% 103.53% 118.62% 64.54% 92.42% 90.08% 100.00%
Equity 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,742,508 2,735,718 2,736,588 2,571,531 2,552,167 2,550,198 2,531,550 5.48% QoQ % 0.25% -0.03% 6.42% 0.76% 0.08% 0.74% - Horiz. % 108.33% 108.06% 108.10% 101.58% 100.81% 100.74% 100.00%
NOSH 1,741,054 1,741,054 1,741,054 1,641,054 1,641,054 1,641,054 1,634,524 4.30% QoQ % 0.00% 0.00% 6.09% 0.00% 0.00% 0.40% - Horiz. % 106.52% 106.52% 106.52% 100.40% 100.40% 100.40% 100.00%
Ratio Analysis 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 59.18 % 50.72 % 43.18 % 84.38 % 61.10 % 64.52 % 59.73 % -0.61% QoQ % 16.68% 17.46% -48.83% 38.10% -5.30% 8.02% - Horiz. % 99.08% 84.92% 72.29% 141.27% 102.29% 108.02% 100.00%
ROE 1.55 % 1.27 % 1.11 % 2.32 % 1.72 % 1.83 % 1.57 % -0.85% QoQ % 22.05% 14.41% -52.16% 34.88% -6.01% 16.56% - Horiz. % 98.73% 80.89% 70.70% 147.77% 109.55% 116.56% 100.00%
Per Share 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.12 3.93 4.03 4.31 4.37 4.42 4.08 0.65% QoQ % 4.83% -2.48% -6.50% -1.37% -1.13% 8.33% - Horiz. % 100.98% 96.32% 98.77% 105.64% 107.11% 108.33% 100.00%
EPS 2.44 1.99 1.74 3.64 2.67 2.86 2.44 - QoQ % 22.61% 14.37% -52.20% 36.33% -6.64% 17.21% - Horiz. % 100.00% 81.56% 71.31% 149.18% 109.43% 117.21% 100.00%
DPS 2.15 2.05 2.05 2.33 2.45 2.55 2.42 -7.58% QoQ % 4.88% 0.00% -12.02% -4.90% -3.92% 5.37% - Horiz. % 88.84% 84.71% 84.71% 96.28% 101.24% 105.37% 100.00%
NAPS 1.5752 1.5713 1.5718 1.5670 1.5552 1.5540 1.5488 1.13% QoQ % 0.25% -0.03% 0.31% 0.76% 0.08% 0.34% - Horiz. % 101.70% 101.45% 101.49% 101.18% 100.41% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.11 3.92 4.02 4.05 4.10 4.15 3.82 4.99% QoQ % 4.85% -2.49% -0.74% -1.22% -1.20% 8.64% - Horiz. % 107.59% 102.62% 105.24% 106.02% 107.33% 108.64% 100.00%
EPS 2.43 1.99 1.73 3.41 2.51 2.68 2.28 4.34% QoQ % 22.11% 15.03% -49.27% 35.86% -6.34% 17.54% - Horiz. % 106.58% 87.28% 75.88% 149.56% 110.09% 117.54% 100.00%
DPS 2.14 2.04 2.04 2.19 2.30 2.39 2.26 -3.57% QoQ % 4.90% 0.00% -6.85% -4.78% -3.77% 5.75% - Horiz. % 94.69% 90.27% 90.27% 96.90% 101.77% 105.75% 100.00%
NAPS 1.5694 1.5655 1.5660 1.4716 1.4605 1.4593 1.4487 5.47% QoQ % 0.25% -0.03% 6.41% 0.76% 0.08% 0.73% - Horiz. % 108.33% 108.06% 108.10% 101.58% 100.81% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.8400 1.8300 1.8800 1.7900 1.8900 1.9200 1.8600 -
P/RPS 44.61 46.54 46.64 41.54 43.25 43.45 45.59 -1.44% QoQ % -4.15% -0.21% 12.28% -3.95% -0.46% -4.69% - Horiz. % 97.85% 102.08% 102.30% 91.12% 94.87% 95.31% 100.00%
P/EPS 75.38 91.76 108.02 49.23 70.79 67.35 76.32 -0.82% QoQ % -17.85% -15.05% 119.42% -30.46% 5.11% -11.75% - Horiz. % 98.77% 120.23% 141.54% 64.50% 92.75% 88.25% 100.00%
EY 1.33 1.09 0.93 2.03 1.41 1.48 1.31 1.01% QoQ % 22.02% 17.20% -54.19% 43.97% -4.73% 12.98% - Horiz. % 101.53% 83.21% 70.99% 154.96% 107.63% 112.98% 100.00%
DY 1.17 1.12 1.09 1.30 1.30 1.33 1.30 -6.78% QoQ % 4.46% 2.75% -16.15% 0.00% -2.26% 2.31% - Horiz. % 90.00% 86.15% 83.85% 100.00% 100.00% 102.31% 100.00%
P/NAPS 1.17 1.16 1.20 1.14 1.22 1.24 1.20 -1.67% QoQ % 0.86% -3.33% 5.26% -6.56% -1.61% 3.33% - Horiz. % 97.50% 96.67% 100.00% 95.00% 101.67% 103.33% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date - - 18/04/23 19/01/23 19/10/22 20/07/22 - -
Price 1.8000 1.8300 1.9100 1.8800 1.8400 1.8800 1.8700 -
P/RPS 43.64 46.54 47.39 43.63 42.11 42.55 45.83 -3.21% QoQ % -6.23% -1.79% 8.62% 3.61% -1.03% -7.16% - Horiz. % 95.22% 101.55% 103.40% 95.20% 91.88% 92.84% 100.00%
P/EPS 73.74 91.76 109.74 51.70 68.92 65.94 76.73 -2.61% QoQ % -19.64% -16.38% 112.26% -24.99% 4.52% -14.06% - Horiz. % 96.10% 119.59% 143.02% 67.38% 89.82% 85.94% 100.00%
EY 1.36 1.09 0.91 1.93 1.45 1.52 1.30 3.05% QoQ % 24.77% 19.78% -52.85% 33.10% -4.61% 16.92% - Horiz. % 104.62% 83.85% 70.00% 148.46% 111.54% 116.92% 100.00%
DY 1.19 1.12 1.07 1.24 1.33 1.36 1.29 -5.23% QoQ % 6.25% 4.67% -13.71% -6.77% -2.21% 5.43% - Horiz. % 92.25% 86.82% 82.95% 96.12% 103.10% 105.43% 100.00%
P/NAPS 1.14 1.16 1.22 1.20 1.18 1.21 1.21 -3.89% QoQ % -1.72% -4.92% 1.67% 1.69% -2.48% 0.00% - Horiz. % 94.21% 95.87% 100.83% 99.17% 97.52% 100.00% 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
4Q2022 - Bursa Quarterly Announcement_Final.pdf 
