[IGBREIT] YoY TTM Result on 30-Jun-2023 [#2]

Announcement Date
26-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -0.61%
YoY- 43.97%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 620,677 584,997 482,736 462,616 462,911 547,137 528,700 2.70%
PBT 521,591 404,506 280,973 236,967 242,907 342,129 352,687 6.73%
Tax 0 0 0 0 0 0 0 -
NP 521,591 404,506 280,973 236,967 242,907 342,129 352,687 6.73%
-
NP to SH 521,591 404,506 280,973 236,967 242,907 342,129 352,687 6.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 99,086 180,491 201,763 225,649 220,004 205,008 176,013 -9.12%
-
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 389,694 361,384 296,981 244,632 250,574 326,235 334,757 2.56%
Div Payout % 74.71% 89.34% 105.70% 103.23% 103.16% 95.35% 94.92% -
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 84.04% 69.15% 58.20% 51.22% 52.47% 62.53% 66.71% -
ROE 12.95% 10.44% 7.39% 6.23% 6.41% 9.06% 9.46% -
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 17.21 16.28 13.50 12.98 13.02 15.44 15.00 2.31%
EPS 14.46 11.25 7.86 6.65 6.83 9.66 10.01 6.31%
DPS 10.82 10.07 8.31 6.87 7.06 9.23 9.52 2.15%
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 - 3,594,249
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.18 16.19 13.36 12.81 12.81 15.15 14.64 2.69%
EPS 14.44 11.20 7.78 6.56 6.72 9.47 9.76 6.73%
DPS 10.79 10.00 8.22 6.77 6.94 9.03 9.27 2.56%
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 10.69 10.26 11.85 13.17 13.75 12.37 11.60 -1.35%
P/EPS 12.72 14.84 20.36 25.72 26.20 19.78 17.39 -5.07%
EY 7.86 6.74 4.91 3.89 3.82 5.06 5.75 5.34%
DY 5.88 6.03 5.19 4.02 3.94 4.83 5.47 1.21%
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 11.33 10.14 11.78 12.79 13.82 12.69 11.13 0.29%
P/EPS 13.48 14.66 20.24 24.97 26.34 20.30 16.69 -3.49%
EY 7.42 6.82 4.94 4.01 3.80 4.93 5.99 3.62%
DY 5.55 6.10 5.23 4.14 3.92 4.71 5.70 -0.44%
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