[AXREIT] QoQ Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 42,390 41,982 41,776 41,215 40,008 41,857 41,337 1.68% QoQ % 0.97% 0.49% 1.36% 3.02% -4.42% 1.26% - Horiz. % 102.55% 101.56% 101.06% 99.70% 96.78% 101.26% 100.00%
PBT 24,266 36,456 36,450 25,120 16,951 24,463 31,906 -16.61% QoQ % -33.44% 0.02% 45.10% 48.19% -30.71% -23.33% - Horiz. % 76.05% 114.26% 114.24% 78.73% 53.13% 76.67% 100.00%
Tax 0 0 0 0 0 -73 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP 24,266 36,456 36,450 25,120 16,951 24,390 31,906 -16.61% QoQ % -33.44% 0.02% 45.10% 48.19% -30.50% -23.56% - Horiz. % 76.05% 114.26% 114.24% 78.73% 53.13% 76.44% 100.00%
NP to SH 24,266 36,456 36,450 25,120 16,951 24,390 31,906 -16.61% QoQ % -33.44% 0.02% 45.10% 48.19% -30.50% -23.56% - Horiz. % 76.05% 114.26% 114.24% 78.73% 53.13% 76.44% 100.00%
Tax Rate - % - % - % - % - % 0.30 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 18,124 5,526 5,326 16,095 23,057 17,467 9,431 54.27% QoQ % 227.98% 3.76% -66.91% -30.19% 32.00% 85.21% - Horiz. % 192.17% 58.59% 56.47% 170.66% 244.48% 185.21% 100.00%
Net Worth 1,390,331 1,390,851 1,368,521 1,358,022 1,353,658 1,350,418 1,353,154 1.81% QoQ % -0.04% 1.63% 0.77% 0.32% 0.24% -0.20% - Horiz. % 102.75% 102.79% 101.14% 100.36% 100.04% 99.80% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 23,162 22,646 22,506 22,585 22,014 24,061 23,573 -1.16% QoQ % 2.28% 0.62% -0.35% 2.60% -8.51% 2.07% - Horiz. % 98.26% 96.07% 95.48% 95.81% 93.39% 102.07% 100.00%
Div Payout % 95.45 % 62.12 % 61.75 % 89.91 % 129.87 % 98.65 % 73.88 % 18.53% QoQ % 53.65% 0.60% -31.32% -30.77% 31.65% 33.53% - Horiz. % 129.20% 84.08% 83.58% 121.70% 175.79% 133.53% 100.00%
Equity 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,390,331 1,390,851 1,368,521 1,358,022 1,353,658 1,350,418 1,353,154 1.81% QoQ % -0.04% 1.63% 0.77% 0.32% 0.24% -0.20% - Horiz. % 102.75% 102.79% 101.14% 100.36% 100.04% 99.80% 100.00%
NOSH 1,102,999 1,104,727 1,097,891 1,101,754 1,100,714 1,093,721 548,213 59.04% QoQ % -0.16% 0.62% -0.35% 0.09% 0.64% 99.51% - Horiz. % 201.20% 201.51% 200.27% 200.97% 200.78% 199.51% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 57.24 % 86.84 % 87.25 % 60.95 % 42.37 % 58.27 % 77.19 % -18.00% QoQ % -34.09% -0.47% 43.15% 43.85% -27.29% -24.51% - Horiz. % 74.15% 112.50% 113.03% 78.96% 54.89% 75.49% 100.00%
ROE 1.75 % 2.62 % 2.66 % 1.85 % 1.25 % 1.81 % 2.36 % -18.00% QoQ % -33.21% -1.50% 43.78% 48.00% -30.94% -23.31% - Horiz. % 74.15% 111.02% 112.71% 78.39% 52.97% 76.69% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.84 3.80 3.81 3.74 3.63 3.83 7.54 -36.10% QoQ % 1.05% -0.26% 1.87% 3.03% -5.22% -49.20% - Horiz. % 50.93% 50.40% 50.53% 49.60% 48.14% 50.80% 100.00%
EPS 2.20 3.30 3.32 2.28 1.54 2.23 5.82 -47.57% QoQ % -33.33% -0.60% 45.61% 48.05% -30.94% -61.68% - Horiz. % 37.80% 56.70% 57.04% 39.18% 26.46% 38.32% 100.00%
DPS 2.10 2.05 2.05 2.05 2.00 2.20 4.30 -37.85% QoQ % 2.44% 0.00% 0.00% 2.50% -9.09% -48.84% - Horiz. % 48.84% 47.67% 47.67% 47.67% 46.51% 51.16% 100.00%
NAPS 1.2605 1.2590 1.2465 1.2326 1.2298 1.2347 2.4683 -35.98% QoQ % 0.12% 1.00% 1.13% 0.23% -0.40% -49.98% - Horiz. % 51.07% 51.01% 50.50% 49.94% 49.82% 50.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.43 2.40 2.39 2.36 2.29 2.40 2.37 1.67% QoQ % 1.25% 0.42% 1.27% 3.06% -4.58% 1.27% - Horiz. % 102.53% 101.27% 100.84% 99.58% 96.62% 101.27% 100.00%
EPS 1.39 2.09 2.09 1.44 0.97 1.40 1.83 -16.68% QoQ % -33.49% 0.00% 45.14% 48.45% -30.71% -23.50% - Horiz. % 75.96% 114.21% 114.21% 78.69% 53.01% 76.50% 100.00%
DPS 1.33 1.30 1.29 1.29 1.26 1.38 1.35 -0.99% QoQ % 2.31% 0.78% 0.00% 2.38% -8.70% 2.22% - Horiz. % 98.52% 96.30% 95.56% 95.56% 93.33% 102.22% 100.00%
NAPS 0.7956 0.7959 0.7831 0.7771 0.7746 0.7728 0.7743 1.82% QoQ % -0.04% 1.63% 0.77% 0.32% 0.23% -0.19% - Horiz. % 102.75% 102.79% 101.14% 100.36% 100.04% 99.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.6100 1.7500 1.7000 1.6100 1.6400 1.6900 3.4500 -
P/RPS 41.89 46.05 44.68 43.04 45.12 44.16 45.75 -5.68% QoQ % -9.03% 3.07% 3.81% -4.61% 2.17% -3.48% - Horiz. % 91.56% 100.66% 97.66% 94.08% 98.62% 96.52% 100.00%
P/EPS 73.18 53.03 51.20 70.61 106.49 75.78 59.28 15.00% QoQ % 38.00% 3.57% -27.49% -33.69% 40.53% 27.83% - Horiz. % 123.45% 89.46% 86.37% 119.11% 179.64% 127.83% 100.00%
EY 1.37 1.89 1.95 1.42 0.94 1.32 1.69 -13.00% QoQ % -27.51% -3.08% 37.32% 51.06% -28.79% -21.89% - Horiz. % 81.07% 111.83% 115.38% 84.02% 55.62% 78.11% 100.00%
DY 1.30 1.17 1.21 1.27 1.22 1.30 1.25 2.64% QoQ % 11.11% -3.31% -4.72% 4.10% -6.15% 4.00% - Horiz. % 104.00% 93.60% 96.80% 101.60% 97.60% 104.00% 100.00%
P/NAPS 1.28 1.39 1.36 1.31 1.33 1.37 1.40 -5.77% QoQ % -7.91% 2.21% 3.82% -1.50% -2.92% -2.14% - Horiz. % 91.43% 99.29% 97.14% 93.57% 95.00% 97.86% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 18/01/17 24/10/16 04/08/16 25/04/16 18/01/16 19/10/15 03/08/15 -
Price 1.6500 1.7500 1.7900 1.6000 1.5800 1.6900 3.3700 -
P/RPS 42.93 46.05 47.04 42.77 43.47 44.16 44.69 -2.63% QoQ % -6.78% -2.10% 9.98% -1.61% -1.56% -1.19% - Horiz. % 96.06% 103.04% 105.26% 95.70% 97.27% 98.81% 100.00%
P/EPS 75.00 53.03 53.92 70.18 102.60 75.78 57.90 18.74% QoQ % 41.43% -1.65% -23.17% -31.60% 35.39% 30.88% - Horiz. % 129.53% 91.59% 93.13% 121.21% 177.20% 130.88% 100.00%
EY 1.33 1.89 1.85 1.43 0.97 1.32 1.73 -16.01% QoQ % -29.63% 2.16% 29.37% 47.42% -26.52% -23.70% - Horiz. % 76.88% 109.25% 106.94% 82.66% 56.07% 76.30% 100.00%
DY 1.27 1.17 1.15 1.28 1.27 1.30 1.28 -0.52% QoQ % 8.55% 1.74% -10.16% 0.79% -2.31% 1.56% - Horiz. % 99.22% 91.41% 89.84% 100.00% 99.22% 101.56% 100.00%
P/NAPS 1.31 1.39 1.44 1.30 1.28 1.37 1.37 -2.93% QoQ % -5.76% -3.47% 10.77% 1.56% -6.57% 0.00% - Horiz. % 95.62% 101.46% 105.11% 94.89% 93.43% 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
QR - 1Q 2016.pdf 
