[IGBREIT] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 1.37%
YoY- 127.26%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 149,968 141,541 133,759 84,924 61,978 134,974 127,968 2.67%
PBT 81,546 80,970 83,466 44,313 19,499 77,930 70,180 2.53%
Tax 0 0 0 0 0 0 0 -
NP 81,546 80,970 83,466 44,313 19,499 77,930 70,180 2.53%
-
NP to SH 81,546 80,970 83,466 44,313 19,499 77,930 70,180 2.53%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 68,422 60,571 50,293 40,611 42,479 57,044 57,788 2.85%
-
Net Worth 4,027,976 3,874,601 3,804,098 3,800,867 3,791,434 3,776,785 3,730,064 1.28%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 92,315 85,183 87,610 48,116 22,041 80,070 75,426 3.42%
Div Payout % 113.21% 105.20% 104.97% 108.58% 113.04% 102.75% 107.48% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 4,027,976 3,874,601 3,804,098 3,800,867 3,791,434 3,776,785 3,730,064 1.28%
NOSH 3,609,228 3,594,249 3,579,427 3,803,439 3,555,025 3,542,950 3,524,581 0.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 54.38% 57.21% 62.40% 52.18% 31.46% 57.74% 54.84% -
ROE 2.02% 2.09% 2.19% 1.17% 0.51% 2.06% 1.88% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.16 3.94 3.74 2.38 1.74 3.81 3.63 2.29%
EPS 2.26 2.25 2.33 1.24 0.55 2.20 1.99 2.14%
DPS 2.56 2.37 2.45 1.35 0.62 2.26 2.14 3.02%
NAPS 1.117 1.078 1.0638 1.0664 1.0665 1.066 1.0583 0.90%
Adjusted Per Share Value based on latest NOSH - 3,803,439
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.15 3.92 3.70 2.35 1.72 3.74 3.54 2.68%
EPS 2.26 2.24 2.31 1.23 0.54 2.16 1.94 2.57%
DPS 2.56 2.36 2.43 1.33 0.61 2.22 2.09 3.43%
NAPS 1.115 1.0726 1.0531 1.0522 1.0496 1.0455 1.0326 1.28%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.84 1.67 1.60 1.71 1.79 1.91 1.74 -
P/RPS 44.24 42.41 42.77 71.77 102.67 50.14 47.92 -1.32%
P/EPS 81.37 74.13 68.55 137.54 326.35 86.83 87.39 -1.18%
EY 1.23 1.35 1.46 0.73 0.31 1.15 1.14 1.27%
DY 1.39 1.42 1.53 0.79 0.35 1.18 1.23 2.05%
P/NAPS 1.65 1.55 1.50 1.60 1.68 1.79 1.64 0.10%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 25/07/24 26/07/23 27/07/22 26/07/21 20/07/20 23/07/19 13/07/18 -
Price 1.95 1.65 1.59 1.66 1.80 1.96 1.67 -
P/RPS 46.89 41.90 42.51 69.67 103.25 51.45 46.00 0.31%
P/EPS 86.23 73.24 68.12 133.52 328.17 89.11 83.87 0.46%
EY 1.16 1.37 1.47 0.75 0.30 1.12 1.19 -0.42%
DY 1.31 1.44 1.54 0.81 0.34 1.15 1.28 0.38%
P/NAPS 1.75 1.53 1.49 1.56 1.69 1.84 1.58 1.71%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment