T-O (am): 1.73 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
28 Oct 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 80.27 | 37.77 | 37.77 | 47.0% | 2.35 | 2.16 | 4.9% | 11.8% | 3.0% | 11.1% | ||||||||
23 Jul 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 76.53 | 38.95 | 38.95 | 50.9% | 2.25 | 2.23 | 1.3% | 11.8% | 7.8% | 12.2% | ||||||||
23 Apr 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 75.54 | 42.27 | 42.27 | 56.0% | 2.30 | 2.42 | 0.0% | 7.7% | 61.7% | 39.5% | ||||||||
23 Jan 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 75.56 | 114.07 | 110.25 | 145.9% | 2.40 | 6.33 | 5.2% | 6.8% | 159.4% | 84.8% | ||||||||
27 Oct 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 71.81 | 42.50 | 42.50 | 59.2% | 2.15 | 2.44 | 4.9% | 0.1% | 22.4% | 3.0% | ||||||||
26 Jul 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 68.45 | 34.72 | 34.72 | 50.7% | 2.05 | 1.99 | 2.5% | 5.6% | 14.6% | 25.8% | ||||||||
18 Apr 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 70.17 | 30.30 | 30.30 | 43.2% | 2.05 | 1.74 | 0.8% | 5.2% | 49.2% | 23.9% | ||||||||
19 Jan 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 70.72 | 61.35 | 59.67 | 84.4% | 2.33 | 3.64 | 1.4% | 12.3% | 36.2% | 40.3% | ||||||||
19 Oct 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 71.71 | 43.81 | 43.81 | 61.1% | 2.45 | 2.67 | 1.1% | 16.4% | 6.3% | 18.3% | ||||||||
20 Jul 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 72.52 | 46.79 | 46.79 | 64.5% | 2.55 | 2.86 | 8.7% | 20.1% | 17.4% | 49.1% | ||||||||
20 Apr 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 66.69 | 39.84 | 39.84 | 59.7% | 2.42 | 2.44 | 6.0% | 16.0% | 60.2% | 24.6% | ||||||||
20 Jan 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 62.94 | 103.66 | 99.98 | 158.8% | 2.41 | 6.86 | 2.2% | 9.4% | 169.9% | 102.9% | ||||||||
21 Oct 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 61.61 | 37.05 | 37.05 | 60.1% | 2.45 | 2.56 | 2.0% | 7.8% | 18.1% | 14.4% | ||||||||
21 Jul 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 60.38 | 31.37 | 31.37 | 52.0% | 2.40 | 2.17 | 5.0% | 8.8% | 1.9% | 0.8% | ||||||||
21 Apr 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 57.48 | 31.96 | 31.96 | 55.6% | 2.23 | 2.21 | 0.1% | 5.0% | 35.1% | 9.2% | ||||||||
20 Jan 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 57.51 | 49.78 | 49.27 | 85.7% | 2.25 | 3.42 | 0.6% | 5.4% | 52.1% | 61.3% | ||||||||
21 Oct 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 57.17 | 32.39 | 32.39 | 56.7% | 2.25 | 2.24 | 3.0% | 6.1% | 4.1% | 23.9% | ||||||||
26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 55.49 | 31.12 | 31.12 | 56.1% | 2.15 | 2.16 | 1.3% | 2.4% | 6.3% | 7.1% | ||||||||
20 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 54.77 | 29.28 | 29.28 | 53.5% | 2.10 | 2.04 | 0.3% | 1.9% | 77.0% | 10.1% | ||||||||
20 Jan 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 54.58 | 131.66 | 127.45 | 233.5% | 2.20 | 10.00 | 1.3% | 8.2% | 387.4% | 90.3% | ||||||||
21 Oct 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 53.86 | 26.15 | 26.15 | 48.5% | 2.35 | 2.11 | 0.6% | 2.9% | 10.0% | 12.1% | ||||||||
24 Jul 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 54.19 | 29.05 | 29.05 | 53.6% | 2.36 | 2.35 | 0.8% | 14.2% | 9.2% | 8.3% | ||||||||
29 Apr 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 53.77 | 26.59 | 26.59 | 49.5% | 2.35 | 2.15 | 9.6% | 19.3% | 60.3% | 15.4% | ||||||||
22 Jan 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 59.48 | 71.39 | 66.98 | 112.6% | 2.45 | 5.43 | 13.6% | 40.2% | 125.2% | 51.9% | ||||||||
23 Oct 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 52.35 | 29.74 | 29.74 | 56.8% | 2.35 | 2.41 | 10.3% | 24.6% | 10.9% | 8.7% | ||||||||
06 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 47.45 | 26.89 | 26.82 | 56.5% | 2.00 | 2.18 | 5.2% | 14.0% | 14.7% | 15.3% | ||||||||
25 Apr 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 45.09 | 31.43 | 31.43 | 69.7% | 1.94 | 2.55 | 6.3% | 5.6% | 28.7% | 38.8% | ||||||||
23 Jan 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 42.42 | 44.09 | 44.09 | 104.0% | 1.94 | 3.87 | 1.0% | 0.1% | 35.4% | 81.7% | ||||||||
23 Oct 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 42.00 | 32.56 | 32.56 | 77.5% | 2.00 | 2.95 | 0.9% | 0.0% | 39.9% | 10.7% | ||||||||
24 Jul 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 41.64 | 23.27 | 23.27 | 55.9% | 2.17 | 2.10 | 2.5% | 0.3% | 2.7% | 36.2% | ||||||||
25 Apr 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 42.69 | 22.65 | 22.65 | 53.0% | 2.15 | 2.05 | 0.7% | 3.6% | 6.7% | 9.8% | ||||||||
18 Jan 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 42.39 | 24.27 | 24.27 | 57.2% | 2.10 | 2.20 | 1.0% | 6.0% | 33.4% | 43.1% | ||||||||
24 Oct 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 41.98 | 36.46 | 36.46 | 86.8% | 2.05 | 3.30 | 0.5% | 0.3% | 0.0% | 49.5% | ||||||||
04 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 41.78 | 36.45 | 36.45 | 87.2% | 2.05 | 3.32 | 1.4% | 1.1% | 45.1% | 14.2% | ||||||||
25 Apr 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 41.22 | 25.12 | 25.12 | 61.0% | 2.05 | 2.28 | 3.0% | 1.5% | 48.2% | 7.7% | ||||||||
18 Jan 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 40.01 | 16.95 | 16.95 | 42.4% | 2.00 | 1.54 | 4.4% | 14.2% | 30.5% | 35.0% | ||||||||
19 Oct 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 41.86 | 24.46 | 24.39 | 58.3% | 2.20 | 2.23 | 1.3% | 26.4% | 23.6% | 39.2% | ||||||||
03 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 41.34 | 31.91 | 31.91 | 77.2% | 4.30 | 5.82 | 1.8% | 17.8% | 36.8% | 45.8% | ||||||||
20 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 40.62 | 23.32 | 23.32 | 57.4% | 4.10 | 4.26 | 15.9% | 14.1% | 10.6% | 4.1% | ||||||||
19 Jan 15 | 31/12/14 | 4 | 31/12/14 | 35.03 | 26.08 | 26.08 | 74.5% | 4.15 | 5.39 | 5.8% | 3.2% | 35.0% | 11.2% |
EPS | 13.12 sen |
Trailing PE (Sector Median: 12.0) | 15.1 |
PEG | 15.1 |
Altman Z | -0.0 |
Beaver | 0.032 |
Current Ratio | 0.08 |
Debt-Equity (DE) Ratio | 0.62 |
FCF Yield | -0.26 % |
Revenue QoQ | 4.89 % |
Revenue YoY | 11.78% |
Profit QoQ | -3.04 % |
Profit YoY | -11.13 % |
Profit Margin (Sector Median: 43.6) | 74.45 % |
ROE (ROIC: 8.13) | 8.13 % |
Dividend Per Share (DPS) | 9.3 sen |
Dividend Yield (DY) | 5.41 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 12.0) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 43.6) | |
ROE (ROIC: 5.25) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 6 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.62 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 37.77 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 451.19 |
Expected Revenue (M) | 709.65 |
Expected Growth (%) | 21.0 |
No transaction in the last 2 months.
Market Cap: 3458 M.
Market Cap Class: Large caps
Number of Shares: 2010 M.
Adjusted Float: 82.4%.
Stock highly correlated with
CANONE (73%)
TTVHB (68%)
DIALOG (67%)
RGTBHD (67%)
Axis-REIT's is a Malaysia-based Islamic office industrial real estate investment trust. Its principal activity is to invest primarily in commercial, office and office/industrial real estate. In December 2008 it was successfully reclassified as a Shariah Compliant REIT.
Code: 5106
Website: http://www.axis-reit.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Jan-2023
Shareholder | % | Value (M) |
---|---|---|
Employees Provident Fund Board | 18.97% | 656.1 |
KWAP | 8.45% | 292.2 |
Tabung Haji | 5.74% | 198.53 |
Amanah Saham Bumiputera | 5.73% | 198.15 |
Public Mutual Fund | 3.47% | 119.99 |
Tew Peng Hwee @ Teoh Peng Hwee | 3.29% | 113.77 |
Alex Lee Lao | 3.12% | 107.89 |
Vanguard Group | 1.91% | 66.05 |
Zurich Life Insurance Malaysia Berhad | 1.89% | 65.36 |
Urusharta Jamaah Sdn. Bhd. | 1.67% | 57.75 |
Public Small Cap Fund | 1.59% | 54.98 |
Permodalan Nasional Berhad | 1.27% | 43.92 |
AIA Group | 1.17% | 40.46 |
Kenanga Shariah Growth Opportunities Fund | 1.01% | 34.93 |
Prulink Equity Fund | 0.91% | 31.47 |
Tokio Marine Life Insurance Malaysia Berhad | 0.86% | 29.74 |
Pertubuhan Keselamatan Sosial | 0.84% | 29.05 |
Dato' Abas Carl Gunnar Bin Abdullah | 0.82% | 28.36 |
Amanah Saham Malaysia | 0.8% | 27.66 |
Prudential BSN Fund | 0.72% | 24.9 |