[AXREIT] YoY Quarter Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 59,477 42,417 42,390 40,008 35,033 36,194 34,999 9.24% YoY % 40.22% 0.06% 5.95% 14.20% -3.21% 3.41% - Horiz. % 169.94% 121.19% 121.12% 114.31% 100.10% 103.41% 100.00%
PBT 71,387 44,091 24,266 16,951 26,083 29,368 43,390 8.65% YoY % 61.91% 81.70% 43.15% -35.01% -11.19% -32.32% - Horiz. % 164.52% 101.62% 55.93% 39.07% 60.11% 67.68% 100.00%
Tax -4,402 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP 66,985 44,091 24,266 16,951 26,083 29,368 43,390 7.50% YoY % 51.92% 81.70% 43.15% -35.01% -11.19% -32.32% - Horiz. % 154.38% 101.62% 55.93% 39.07% 60.11% 67.68% 100.00%
NP to SH 66,985 44,091 24,266 16,951 26,083 29,368 43,390 7.50% YoY % 51.92% 81.70% 43.15% -35.01% -11.19% -32.32% - Horiz. % 154.38% 101.62% 55.93% 39.07% 60.11% 67.68% 100.00%
Tax Rate 6.17 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost -7,508 -1,674 18,124 23,057 8,950 6,826 -8,391 -1.84% YoY % -348.51% -109.24% -21.39% 157.62% 31.12% 181.35% - Horiz. % 89.48% 19.95% -215.99% -274.78% -106.66% -81.35% 100.00%
Net Worth 1,664,024 1,591,180 1,390,331 1,353,658 1,172,283 1,023,383 988,079 9.07% YoY % 4.58% 14.45% 2.71% 15.47% 14.55% 3.57% - Horiz. % 168.41% 161.04% 140.71% 137.00% 118.64% 103.57% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 30,313 23,907 23,162 22,014 20,082 21,567 25,523 2.91% YoY % 26.80% 3.21% 5.22% 9.62% -6.88% -15.50% - Horiz. % 118.77% 93.67% 90.75% 86.25% 78.68% 84.50% 100.00%
Div Payout % 45.25 % 54.22 % 95.45 % 129.87 % 76.99 % 73.44 % 58.82 % -4.28% YoY % -16.54% -43.20% -26.50% 68.68% 4.83% 24.86% - Horiz. % 76.93% 92.18% 162.27% 220.79% 130.89% 124.86% 100.00%
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,664,024 1,591,180 1,390,331 1,353,658 1,172,283 1,023,383 988,079 9.07% YoY % 4.58% 14.45% 2.71% 15.47% 14.55% 3.57% - Horiz. % 168.41% 161.04% 140.71% 137.00% 118.64% 103.57% 100.00%
NOSH 1,237,285 1,232,326 1,102,999 1,100,714 483,914 458,874 455,777 18.10% YoY % 0.40% 11.73% 0.21% 127.46% 5.46% 0.68% - Horiz. % 271.47% 270.38% 242.00% 241.50% 106.17% 100.68% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 112.62 % 103.95 % 57.24 % 42.37 % 74.45 % 81.14 % 123.97 % -1.59% YoY % 8.34% 81.60% 35.10% -43.09% -8.25% -34.55% - Horiz. % 90.84% 83.85% 46.17% 34.18% 60.05% 65.45% 100.00%
ROE 4.03 % 2.77 % 1.75 % 1.25 % 2.22 % 2.87 % 4.39 % -1.42% YoY % 45.49% 58.29% 40.00% -43.69% -22.65% -34.62% - Horiz. % 91.80% 63.10% 39.86% 28.47% 50.57% 65.38% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.81 3.44 3.84 3.63 7.24 7.89 7.68 -7.50% YoY % 39.83% -10.42% 5.79% -49.86% -8.24% 2.73% - Horiz. % 62.63% 44.79% 50.00% 47.27% 94.27% 102.73% 100.00%
EPS 5.43 3.87 2.20 1.54 5.39 6.40 9.52 -8.93% YoY % 40.31% 75.91% 42.86% -71.43% -15.78% -32.77% - Horiz. % 57.04% 40.65% 23.11% 16.18% 56.62% 67.23% 100.00%
DPS 2.45 1.94 2.10 2.00 4.15 4.70 5.60 -12.87% YoY % 26.29% -7.62% 5.00% -51.81% -11.70% -16.07% - Horiz. % 43.75% 34.64% 37.50% 35.71% 74.11% 83.93% 100.00%
NAPS 1.3449 1.2912 1.2605 1.2298 2.4225 2.2302 2.1679 -7.65% YoY % 4.16% 2.44% 2.50% -49.23% 8.62% 2.87% - Horiz. % 62.04% 59.56% 58.14% 56.73% 111.74% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,747,492 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.40 2.43 2.43 2.29 2.00 2.07 2.00 9.24% YoY % 39.92% 0.00% 6.11% 14.50% -3.38% 3.50% - Horiz. % 170.00% 121.50% 121.50% 114.50% 100.00% 103.50% 100.00%
EPS 3.83 2.52 1.39 0.97 1.49 1.68 2.48 7.51% YoY % 51.98% 81.29% 43.30% -34.90% -11.31% -32.26% - Horiz. % 154.44% 101.61% 56.05% 39.11% 60.08% 67.74% 100.00%
DPS 1.73 1.37 1.33 1.26 1.15 1.23 1.46 2.87% YoY % 26.28% 3.01% 5.56% 9.57% -6.50% -15.75% - Horiz. % 118.49% 93.84% 91.10% 86.30% 78.77% 84.25% 100.00%
NAPS 0.9522 0.9106 0.7956 0.7746 0.6708 0.5856 0.5654 9.07% YoY % 4.57% 14.45% 2.71% 15.47% 14.55% 3.57% - Horiz. % 168.41% 161.05% 140.71% 137.00% 118.64% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.5600 1.5000 1.6100 1.6400 3.6200 2.9300 3.1300 -
P/RPS 32.45 43.58 41.89 45.12 50.00 37.15 40.76 -3.73% YoY % -25.54% 4.03% -7.16% -9.76% 34.59% -8.86% - Horiz. % 79.61% 106.92% 102.77% 110.70% 122.67% 91.14% 100.00%
P/EPS 28.81 41.92 73.18 106.49 67.16 45.78 32.88 -2.18% YoY % -31.27% -42.72% -31.28% 58.56% 46.70% 39.23% - Horiz. % 87.62% 127.49% 222.57% 323.87% 204.26% 139.23% 100.00%
EY 3.47 2.39 1.37 0.94 1.49 2.18 3.04 2.23% YoY % 45.19% 74.45% 45.74% -36.91% -31.65% -28.29% - Horiz. % 114.14% 78.62% 45.07% 30.92% 49.01% 71.71% 100.00%
DY 1.57 1.29 1.30 1.22 1.15 1.60 1.79 -2.16% YoY % 21.71% -0.77% 6.56% 6.09% -28.13% -10.61% - Horiz. % 87.71% 72.07% 72.63% 68.16% 64.25% 89.39% 100.00%
P/NAPS 1.16 1.16 1.28 1.33 1.49 1.31 1.44 -3.54% YoY % 0.00% -9.38% -3.76% -10.74% 13.74% -9.03% - Horiz. % 80.56% 80.56% 88.89% 92.36% 103.47% 90.97% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/01/19 23/01/18 18/01/17 18/01/16 19/01/15 20/01/14 21/01/13 -
Price 1.6600 1.4000 1.6500 1.5800 3.5200 2.8500 3.1300 -
P/RPS 34.53 40.67 42.93 43.47 48.62 36.13 40.76 -2.73% YoY % -15.10% -5.26% -1.24% -10.59% 34.57% -11.36% - Horiz. % 84.72% 99.78% 105.32% 106.65% 119.28% 88.64% 100.00%
P/EPS 30.66 39.13 75.00 102.60 65.31 44.53 32.88 -1.16% YoY % -21.65% -47.83% -26.90% 57.10% 46.67% 35.43% - Horiz. % 93.25% 119.01% 228.10% 312.04% 198.63% 135.43% 100.00%
EY 3.26 2.56 1.33 0.97 1.53 2.25 3.04 1.17% YoY % 27.34% 92.48% 37.11% -36.60% -32.00% -25.99% - Horiz. % 107.24% 84.21% 43.75% 31.91% 50.33% 74.01% 100.00%
DY 1.48 1.39 1.27 1.27 1.18 1.65 1.79 -3.12% YoY % 6.47% 9.45% 0.00% 7.63% -28.48% -7.82% - Horiz. % 82.68% 77.65% 70.95% 70.95% 65.92% 92.18% 100.00%
P/NAPS 1.23 1.08 1.31 1.28 1.45 1.28 1.44 -2.59% YoY % 13.89% -17.56% 2.34% -11.72% 13.28% -11.11% - Horiz. % 85.42% 75.00% 90.97% 88.89% 100.69% 88.89% 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 -4Q 2015.pdf 
