[AXREIT] YoY Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 53,864 52,348 41,996 41,982 41,857 33,121 35,307 7.29% YoY % 2.90% 24.65% 0.03% 0.30% 26.38% -6.19% - Horiz. % 152.56% 148.27% 118.95% 118.91% 118.55% 93.81% 100.00%
PBT 26,149 29,739 32,558 36,456 24,463 40,096 36,666 -5.48% YoY % -12.07% -8.66% -10.69% 49.03% -38.99% 9.35% - Horiz. % 71.32% 81.11% 88.80% 99.43% 66.72% 109.35% 100.00%
Tax 0 0 0 0 -73 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP 26,149 29,739 32,558 36,456 24,390 40,096 36,666 -5.48% YoY % -12.07% -8.66% -10.69% 49.47% -39.17% 9.35% - Horiz. % 71.32% 81.11% 88.80% 99.43% 66.52% 109.35% 100.00%
NP to SH 26,149 29,739 32,558 36,456 24,390 40,096 36,666 -5.48% YoY % -12.07% -8.66% -10.69% 49.47% -39.17% 9.35% - Horiz. % 71.32% 81.11% 88.80% 99.43% 66.52% 109.35% 100.00%
Tax Rate - % - % - % - % 0.30 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 27,715 22,609 9,438 5,526 17,467 -6,975 -1,359 - YoY % 22.58% 139.55% 70.79% -68.36% 350.42% -413.24% - Horiz. % -2,039.37% -1,663.65% -694.48% -406.62% -1,285.28% 513.24% 100.00%
Net Worth 1,657,219 1,619,277 1,400,475 1,390,851 1,350,418 1,049,773 1,011,660 8.57% YoY % 2.34% 15.62% 0.69% 2.99% 28.64% 3.77% - Horiz. % 163.81% 160.06% 138.43% 137.48% 133.49% 103.77% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 29,076 28,959 22,103 22,646 24,061 23,176 21,541 5.12% YoY % 0.40% 31.02% -2.40% -5.88% 3.82% 7.59% - Horiz. % 134.98% 134.44% 102.61% 105.13% 111.70% 107.59% 100.00%
Div Payout % 111.19 % 97.38 % 67.89 % 62.12 % 98.65 % 57.80 % 58.75 % 11.21% YoY % 14.18% 43.44% 9.29% -37.03% 70.67% -1.62% - Horiz. % 189.26% 165.75% 115.56% 105.74% 167.91% 98.38% 100.00%
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,657,219 1,619,277 1,400,475 1,390,851 1,350,418 1,049,773 1,011,660 8.57% YoY % 2.34% 15.62% 0.69% 2.99% 28.64% 3.77% - Horiz. % 163.81% 160.06% 138.43% 137.48% 133.49% 103.77% 100.00%
NOSH 1,237,285 1,232,326 1,105,173 1,104,727 1,093,721 463,537 458,325 17.99% YoY % 0.40% 11.51% 0.04% 1.01% 135.95% 1.14% - Horiz. % 269.96% 268.88% 241.13% 241.04% 238.63% 101.14% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 48.55 % 56.81 % 77.53 % 86.84 % 58.27 % 121.06 % 103.85 % -11.90% YoY % -14.54% -26.73% -10.72% 49.03% -51.87% 16.57% - Horiz. % 46.75% 54.70% 74.66% 83.62% 56.11% 116.57% 100.00%
ROE 1.58 % 1.84 % 2.32 % 2.62 % 1.81 % 3.82 % 3.62 % -12.90% YoY % -14.13% -20.69% -11.45% 44.75% -52.62% 5.52% - Horiz. % 43.65% 50.83% 64.09% 72.38% 50.00% 105.52% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.35 4.25 3.80 3.80 3.83 7.15 7.70 -9.07% YoY % 2.35% 11.84% 0.00% -0.78% -46.43% -7.14% - Horiz. % 56.49% 55.19% 49.35% 49.35% 49.74% 92.86% 100.00%
EPS 2.11 2.41 2.95 3.30 2.23 8.65 8.00 -19.91% YoY % -12.45% -18.31% -10.61% 47.98% -74.22% 8.12% - Horiz. % 26.37% 30.13% 36.88% 41.25% 27.88% 108.12% 100.00%
DPS 2.35 2.35 2.00 2.05 2.20 5.00 4.70 -10.91% YoY % 0.00% 17.50% -2.44% -6.82% -56.00% 6.38% - Horiz. % 50.00% 50.00% 42.55% 43.62% 46.81% 106.38% 100.00%
NAPS 1.3394 1.3140 1.2672 1.2590 1.2347 2.2647 2.2073 -7.99% YoY % 1.93% 3.69% 0.65% 1.97% -45.48% 2.60% - Horiz. % 60.68% 59.53% 57.41% 57.04% 55.94% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.08 3.00 2.40 2.40 2.40 1.90 2.02 7.28% YoY % 2.67% 25.00% 0.00% 0.00% 26.32% -5.94% - Horiz. % 152.48% 148.51% 118.81% 118.81% 118.81% 94.06% 100.00%
EPS 1.50 1.70 1.86 2.09 1.40 2.29 2.10 -5.45% YoY % -11.76% -8.60% -11.00% 49.29% -38.86% 9.05% - Horiz. % 71.43% 80.95% 88.57% 99.52% 66.67% 109.05% 100.00%
DPS 1.66 1.66 1.26 1.30 1.38 1.33 1.23 5.12% YoY % 0.00% 31.75% -3.08% -5.80% 3.76% 8.13% - Horiz. % 134.96% 134.96% 102.44% 105.69% 112.20% 108.13% 100.00%
NAPS 0.9483 0.9266 0.8014 0.7959 0.7728 0.6007 0.5789 8.57% YoY % 2.34% 15.62% 0.69% 2.99% 28.65% 3.77% - Horiz. % 163.81% 160.06% 138.43% 137.48% 133.49% 103.77% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.8500 1.4700 1.6000 1.7500 1.6900 3.6200 3.4100 -
P/RPS 42.50 34.61 42.11 46.05 44.16 50.66 44.27 -0.68% YoY % 22.80% -17.81% -8.56% 4.28% -12.83% 14.43% - Horiz. % 96.00% 78.18% 95.12% 104.02% 99.75% 114.43% 100.00%
P/EPS 87.54 60.91 54.31 53.03 75.78 41.85 42.63 12.73% YoY % 43.72% 12.15% 2.41% -30.02% 81.08% -1.83% - Horiz. % 205.35% 142.88% 127.40% 124.40% 177.76% 98.17% 100.00%
EY 1.14 1.64 1.84 1.89 1.32 2.39 2.35 -11.35% YoY % -30.49% -10.87% -2.65% 43.18% -44.77% 1.70% - Horiz. % 48.51% 69.79% 78.30% 80.43% 56.17% 101.70% 100.00%
DY 1.27 1.60 1.25 1.17 1.30 1.38 1.38 -1.37% YoY % -20.63% 28.00% 6.84% -10.00% -5.80% 0.00% - Horiz. % 92.03% 115.94% 90.58% 84.78% 94.20% 100.00% 100.00%
P/NAPS 1.38 1.12 1.26 1.39 1.37 1.60 1.54 -1.81% YoY % 23.21% -11.11% -9.35% 1.46% -14.38% 3.90% - Horiz. % 89.61% 72.73% 81.82% 90.26% 88.96% 103.90% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/10/19 23/10/18 23/10/17 24/10/16 19/10/15 20/10/14 21/10/13 -
Price 1.8000 1.5100 1.5900 1.7500 1.6900 3.6500 3.4000 -
P/RPS 41.35 35.55 41.84 46.05 44.16 51.08 44.14 -1.08% YoY % 16.32% -15.03% -9.14% 4.28% -13.55% 15.72% - Horiz. % 93.68% 80.54% 94.79% 104.33% 100.05% 115.72% 100.00%
P/EPS 85.17 62.57 53.97 53.03 75.78 42.20 42.50 12.28% YoY % 36.12% 15.93% 1.77% -30.02% 79.57% -0.71% - Horiz. % 200.40% 147.22% 126.99% 124.78% 178.31% 99.29% 100.00%
EY 1.17 1.60 1.85 1.89 1.32 2.37 2.35 -10.97% YoY % -26.88% -13.51% -2.12% 43.18% -44.30% 0.85% - Horiz. % 49.79% 68.09% 78.72% 80.43% 56.17% 100.85% 100.00%
DY 1.31 1.56 1.26 1.17 1.30 1.37 1.38 -0.86% YoY % -16.03% 23.81% 7.69% -10.00% -5.11% -0.72% - Horiz. % 94.93% 113.04% 91.30% 84.78% 94.20% 99.28% 100.00%
P/NAPS 1.34 1.15 1.25 1.39 1.37 1.61 1.54 -2.29% YoY % 16.52% -8.00% -10.07% 1.46% -14.91% 4.55% - Horiz. % 87.01% 74.68% 81.17% 90.26% 88.96% 104.55% 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 - 3Q 2016.pdf 
