[AXREIT] YoY Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 71,707 61,609 57,166 53,864 52,348 41,996 41,982 9.33% YoY % 16.39% 7.77% 6.13% 2.90% 24.65% 0.03% - Horiz. % 170.80% 146.75% 136.17% 128.30% 124.69% 100.03% 100.00%
PBT 43,814 37,050 32,392 26,149 29,739 32,558 36,456 3.11% YoY % 18.26% 14.38% 23.87% -12.07% -8.66% -10.69% - Horiz. % 120.18% 101.63% 88.85% 71.73% 81.58% 89.31% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 43,814 37,050 32,392 26,149 29,739 32,558 36,456 3.11% YoY % 18.26% 14.38% 23.87% -12.07% -8.66% -10.69% - Horiz. % 120.18% 101.63% 88.85% 71.73% 81.58% 89.31% 100.00%
NP to SH 43,814 37,050 32,392 26,149 29,739 32,558 36,456 3.11% YoY % 18.26% 14.38% 23.87% -12.07% -8.66% -10.69% - Horiz. % 120.18% 101.63% 88.85% 71.73% 81.58% 89.31% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 27,893 24,559 24,774 27,715 22,609 9,438 5,526 30.96% YoY % 13.58% -0.87% -10.61% 22.58% 139.55% 70.79% - Horiz. % 504.76% 444.43% 448.32% 501.54% 409.14% 170.79% 100.00%
Net Worth 2,552,167 2,131,679 2,137,246 1,657,219 1,619,277 1,400,475 1,390,851 10.64% YoY % 19.73% -0.26% 28.97% 2.34% 15.62% 0.69% - Horiz. % 183.50% 153.26% 153.66% 119.15% 116.42% 100.69% 100.00%
Dividend 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 40,205 35,438 32,452 29,076 28,959 22,103 22,646 10.03% YoY % 13.45% 9.20% 11.61% 0.40% 31.02% -2.40% - Horiz. % 177.53% 156.48% 143.30% 128.39% 127.87% 97.60% 100.00%
Div Payout % 91.76 % 95.65 % 100.19 % 111.19 % 97.38 % 67.89 % 62.12 % 6.71% YoY % -4.07% -4.53% -9.89% 14.18% 43.44% 9.29% - Horiz. % 147.71% 153.98% 161.28% 178.99% 156.76% 109.29% 100.00%
Equity 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,552,167 2,131,679 2,137,246 1,657,219 1,619,277 1,400,475 1,390,851 10.64% YoY % 19.73% -0.26% 28.97% 2.34% 15.62% 0.69% - Horiz. % 183.50% 153.26% 153.66% 119.15% 116.42% 100.69% 100.00%
NOSH 1,641,054 1,446,481 1,442,331 1,237,285 1,232,326 1,105,173 1,104,727 6.81% YoY % 13.45% 0.29% 16.57% 0.40% 11.51% 0.04% - Horiz. % 148.55% 130.94% 130.56% 112.00% 111.55% 100.04% 100.00%
Ratio Analysis 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 61.10 % 60.14 % 56.66 % 48.55 % 56.81 % 77.53 % 86.84 % -5.69% YoY % 1.60% 6.14% 16.70% -14.54% -26.73% -10.72% - Horiz. % 70.36% 69.25% 65.25% 55.91% 65.42% 89.28% 100.00%
ROE 1.72 % 1.74 % 1.52 % 1.58 % 1.84 % 2.32 % 2.62 % -6.77% YoY % -1.15% 14.47% -3.80% -14.13% -20.69% -11.45% - Horiz. % 65.65% 66.41% 58.02% 60.31% 70.23% 88.55% 100.00%
Per Share 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.37 4.26 3.96 4.35 4.25 3.80 3.80 2.36% YoY % 2.58% 7.58% -8.97% 2.35% 11.84% 0.00% - Horiz. % 115.00% 112.11% 104.21% 114.47% 111.84% 100.00% 100.00%
EPS 2.67 2.56 2.24 2.11 2.41 2.95 3.30 -3.47% YoY % 4.30% 14.29% 6.16% -12.45% -18.31% -10.61% - Horiz. % 80.91% 77.58% 67.88% 63.94% 73.03% 89.39% 100.00%
DPS 2.45 2.45 2.25 2.35 2.35 2.00 2.05 3.01% YoY % 0.00% 8.89% -4.26% 0.00% 17.50% -2.44% - Horiz. % 119.51% 119.51% 109.76% 114.63% 114.63% 97.56% 100.00%
NAPS 1.5552 1.4737 1.4818 1.3394 1.3140 1.2672 1.2590 3.58% YoY % 5.53% -0.55% 10.63% 1.93% 3.69% 0.65% - Horiz. % 123.53% 117.05% 117.70% 106.39% 104.37% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.10 3.53 3.27 3.08 3.00 2.40 2.40 9.33% YoY % 16.15% 7.95% 6.17% 2.67% 25.00% 0.00% - Horiz. % 170.83% 147.08% 136.25% 128.33% 125.00% 100.00% 100.00%
EPS 2.51 2.12 1.85 1.50 1.70 1.86 2.09 3.10% YoY % 18.40% 14.59% 23.33% -11.76% -8.60% -11.00% - Horiz. % 120.10% 101.44% 88.52% 71.77% 81.34% 89.00% 100.00%
DPS 2.30 2.03 1.86 1.66 1.66 1.26 1.30 9.97% YoY % 13.30% 9.14% 12.05% 0.00% 31.75% -3.08% - Horiz. % 176.92% 156.15% 143.08% 127.69% 127.69% 96.92% 100.00%
NAPS 1.4605 1.2199 1.2230 0.9483 0.9266 0.8014 0.7959 10.64% YoY % 19.72% -0.25% 28.97% 2.34% 15.62% 0.69% - Horiz. % 183.50% 153.27% 153.66% 119.15% 116.42% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.8900 1.9000 2.1600 1.8500 1.4700 1.6000 1.7500 -
P/RPS 43.25 44.61 54.50 42.50 34.61 42.11 46.05 -1.04% YoY % -3.05% -18.15% 28.24% 22.80% -17.81% -8.56% - Horiz. % 93.92% 96.87% 118.35% 92.29% 75.16% 91.44% 100.00%
P/EPS 70.79 74.18 96.18 87.54 60.91 54.31 53.03 4.93% YoY % -4.57% -22.87% 9.87% 43.72% 12.15% 2.41% - Horiz. % 133.49% 139.88% 181.37% 165.08% 114.86% 102.41% 100.00%
EY 1.41 1.35 1.04 1.14 1.64 1.84 1.89 -4.76% YoY % 4.44% 29.81% -8.77% -30.49% -10.87% -2.65% - Horiz. % 74.60% 71.43% 55.03% 60.32% 86.77% 97.35% 100.00%
DY 1.30 1.29 1.04 1.27 1.60 1.25 1.17 1.77% YoY % 0.78% 24.04% -18.11% -20.63% 28.00% 6.84% - Horiz. % 111.11% 110.26% 88.89% 108.55% 136.75% 106.84% 100.00%
P/NAPS 1.22 1.29 1.46 1.38 1.12 1.26 1.39 -2.15% YoY % -5.43% -11.64% 5.80% 23.21% -11.11% -9.35% - Horiz. % 87.77% 92.81% 105.04% 99.28% 80.58% 90.65% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 19/10/22 21/10/21 21/10/20 21/10/19 23/10/18 23/10/17 24/10/16 -
Price 1.8400 1.9500 2.1100 1.8000 1.5100 1.5900 1.7500 -
P/RPS 42.11 45.78 53.24 41.35 35.55 41.84 46.05 -1.48% YoY % -8.02% -14.01% 28.75% 16.32% -15.03% -9.14% - Horiz. % 91.44% 99.41% 115.61% 89.79% 77.20% 90.86% 100.00%
P/EPS 68.92 76.13 93.95 85.17 62.57 53.97 53.03 4.46% YoY % -9.47% -18.97% 10.31% 36.12% 15.93% 1.77% - Horiz. % 129.96% 143.56% 177.16% 160.61% 117.99% 101.77% 100.00%
EY 1.45 1.31 1.06 1.17 1.60 1.85 1.89 -4.32% YoY % 10.69% 23.58% -9.40% -26.88% -13.51% -2.12% - Horiz. % 76.72% 69.31% 56.08% 61.90% 84.66% 97.88% 100.00%
DY 1.33 1.26 1.07 1.31 1.56 1.26 1.17 2.16% YoY % 5.56% 17.76% -18.32% -16.03% 23.81% 7.69% - Horiz. % 113.68% 107.69% 91.45% 111.97% 133.33% 107.69% 100.00%
P/NAPS 1.18 1.32 1.42 1.34 1.15 1.25 1.39 -2.69% YoY % -10.61% -7.04% 5.97% 16.52% -8.00% -10.07% - Horiz. % 84.89% 94.96% 102.16% 96.40% 82.73% 89.93% 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
3Q2019 - Bursa Quarterly Announcement.pdf 
