[AXREIT] YoY Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 47,450 41,639 41,776 41,337 35,085 35,475 32,884 6.30% YoY % 13.96% -0.33% 1.06% 17.82% -1.10% 7.88% - Horiz. % 144.30% 126.62% 127.04% 125.71% 106.69% 107.88% 100.00%
PBT 26,892 23,266 36,450 31,906 21,885 24,375 19,455 5.54% YoY % 15.58% -36.17% 14.24% 45.79% -10.22% 25.29% - Horiz. % 138.23% 119.59% 187.36% 164.00% 112.49% 125.29% 100.00%
Tax -67 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP 26,825 23,266 36,450 31,906 21,885 24,375 19,455 5.50% YoY % 15.30% -36.17% 14.24% 45.79% -10.22% 25.29% - Horiz. % 137.88% 119.59% 187.36% 164.00% 112.49% 125.29% 100.00%
NP to SH 26,825 23,266 36,450 31,906 21,885 24,375 19,455 5.50% YoY % 15.30% -36.17% 14.24% 45.79% -10.22% 25.29% - Horiz. % 137.88% 119.59% 187.36% 164.00% 112.49% 125.29% 100.00%
Tax Rate 0.25 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 20,625 18,373 5,326 9,431 13,200 11,100 13,429 7.41% YoY % 12.26% 244.97% -43.53% -28.55% 18.92% -17.34% - Horiz. % 153.59% 136.82% 39.66% 70.23% 98.29% 82.66% 100.00%
Net Worth 1,614,101 1,395,406 1,368,521 1,353,154 1,028,042 993,795 958,238 9.08% YoY % 15.67% 1.96% 1.14% 31.62% 3.45% 3.71% - Horiz. % 168.44% 145.62% 142.82% 141.21% 107.28% 103.71% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 24,646 24,041 22,506 23,573 24,419 21,036 - - YoY % 2.52% 6.82% -4.52% -3.46% 16.08% 0.00% - Horiz. % 117.16% 114.28% 106.99% 112.06% 116.08% 100.00% -
Div Payout % 91.88 % 103.33 % 61.75 % 73.88 % 111.58 % 86.30 % - % - YoY % -11.08% 67.34% -16.42% -33.79% 29.29% 0.00% - Horiz. % 106.47% 119.73% 71.55% 85.61% 129.29% 100.00% -
Equity 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,614,101 1,395,406 1,368,521 1,353,154 1,028,042 993,795 958,238 9.08% YoY % 15.67% 1.96% 1.14% 31.62% 3.45% 3.71% - Horiz. % 168.44% 145.62% 142.82% 141.21% 107.28% 103.71% 100.00%
NOSH 1,232,326 1,107,904 1,097,891 548,213 460,736 457,317 453,496 18.12% YoY % 11.23% 0.91% 100.27% 18.99% 0.75% 0.84% - Horiz. % 271.74% 244.30% 242.09% 120.89% 101.60% 100.84% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 56.53 % 55.88 % 87.25 % 77.19 % 62.38 % 68.71 % 59.16 % -0.75% YoY % 1.16% -35.95% 13.03% 23.74% -9.21% 16.14% - Horiz. % 95.55% 94.46% 147.48% 130.48% 105.44% 116.14% 100.00%
ROE 1.66 % 1.67 % 2.66 % 2.36 % 2.13 % 2.45 % 2.03 % -3.30% YoY % -0.60% -37.22% 12.71% 10.80% -13.06% 20.69% - Horiz. % 81.77% 82.27% 131.03% 116.26% 104.93% 120.69% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.85 3.76 3.81 7.54 7.61 7.76 7.25 -10.01% YoY % 2.39% -1.31% -49.47% -0.92% -1.93% 7.03% - Horiz. % 53.10% 51.86% 52.55% 104.00% 104.97% 107.03% 100.00%
EPS 2.18 2.10 3.32 5.82 4.75 5.33 4.29 -10.66% YoY % 3.81% -36.75% -42.96% 22.53% -10.88% 24.24% - Horiz. % 50.82% 48.95% 77.39% 135.66% 110.72% 124.24% 100.00%
DPS 2.00 2.17 2.05 4.30 5.30 4.60 0.00 - YoY % -7.83% 5.85% -52.33% -18.87% 15.22% 0.00% - Horiz. % 43.48% 47.17% 44.57% 93.48% 115.22% 100.00% -
NAPS 1.3098 1.2595 1.2465 2.4683 2.2313 2.1731 2.1130 -7.66% YoY % 3.99% 1.04% -49.50% 10.62% 2.68% 2.84% - Horiz. % 61.99% 59.61% 58.99% 116.81% 105.60% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.72 2.38 2.39 2.37 2.01 2.03 1.88 6.35% YoY % 14.29% -0.42% 0.84% 17.91% -0.99% 7.98% - Horiz. % 144.68% 126.60% 127.13% 126.06% 106.91% 107.98% 100.00%
EPS 1.54 1.33 2.09 1.83 1.25 1.39 1.11 5.61% YoY % 15.79% -36.36% 14.21% 46.40% -10.07% 25.23% - Horiz. % 138.74% 119.82% 188.29% 164.86% 112.61% 125.23% 100.00%
DPS 1.41 1.38 1.29 1.35 1.40 1.20 0.00 - YoY % 2.17% 6.98% -4.44% -3.57% 16.67% 0.00% - Horiz. % 117.50% 115.00% 107.50% 112.50% 116.67% 100.00% -
NAPS 0.9237 0.7985 0.7831 0.7743 0.5883 0.5687 0.5484 9.07% YoY % 15.68% 1.97% 1.14% 31.62% 3.45% 3.70% - Horiz. % 168.44% 145.61% 142.80% 141.19% 107.28% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.4600 1.6400 1.7000 3.4500 3.3100 3.6700 2.8000 -
P/RPS 37.92 43.64 44.68 45.75 43.47 47.31 38.61 -0.30% YoY % -13.11% -2.33% -2.34% 5.24% -8.12% 22.53% - Horiz. % 98.21% 113.03% 115.72% 118.49% 112.59% 122.53% 100.00%
P/EPS 67.07 78.10 51.20 59.28 69.68 68.86 65.27 0.45% YoY % -14.12% 52.54% -13.63% -14.93% 1.19% 5.50% - Horiz. % 102.76% 119.66% 78.44% 90.82% 106.76% 105.50% 100.00%
EY 1.49 1.28 1.95 1.69 1.44 1.45 1.53 -0.44% YoY % 16.41% -34.36% 15.38% 17.36% -0.69% -5.23% - Horiz. % 97.39% 83.66% 127.45% 110.46% 94.12% 94.77% 100.00%
DY 1.37 1.32 1.21 1.25 1.60 1.25 0.00 - YoY % 3.79% 9.09% -3.20% -21.88% 28.00% 0.00% - Horiz. % 109.60% 105.60% 96.80% 100.00% 128.00% 100.00% -
P/NAPS 1.11 1.30 1.36 1.40 1.48 1.69 1.33 -2.97% YoY % -14.62% -4.41% -2.86% -5.41% -12.43% 27.07% - Horiz. % 83.46% 97.74% 102.26% 105.26% 111.28% 127.07% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 06/08/18 24/07/17 04/08/16 03/08/15 04/08/14 25/07/13 23/07/12 -
Price 1.4800 1.6400 1.7900 3.3700 3.4000 3.4000 2.8400 -
P/RPS 38.44 43.64 47.04 44.69 44.65 43.83 39.17 -0.31% YoY % -11.92% -7.23% 5.26% 0.09% 1.87% 11.90% - Horiz. % 98.14% 111.41% 120.09% 114.09% 113.99% 111.90% 100.00%
P/EPS 67.99 78.10 53.92 57.90 71.58 63.79 66.20 0.45% YoY % -12.94% 44.84% -6.87% -19.11% 12.21% -3.64% - Horiz. % 102.70% 117.98% 81.45% 87.46% 108.13% 96.36% 100.00%
EY 1.47 1.28 1.85 1.73 1.40 1.57 1.51 -0.45% YoY % 14.84% -30.81% 6.94% 23.57% -10.83% 3.97% - Horiz. % 97.35% 84.77% 122.52% 114.57% 92.72% 103.97% 100.00%
DY 1.35 1.32 1.15 1.28 1.56 1.35 0.00 - YoY % 2.27% 14.78% -10.16% -17.95% 15.56% 0.00% - Horiz. % 100.00% 97.78% 85.19% 94.81% 115.56% 100.00% -
P/NAPS 1.13 1.30 1.44 1.37 1.52 1.56 1.34 -2.80% YoY % -13.08% -9.72% 5.11% -9.87% -2.56% 16.42% - Horiz. % 84.33% 97.01% 107.46% 102.24% 113.43% 116.42% 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
2Q2015 Announcement-final.pdf 
