[IGBREIT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 456,556 430,726 421,881 416,860 405,540 115,285 16,410 820.03%
PBT 230,980 311,945 205,150 200,074 197,244 153,292 8,540 802.85%
Tax 0 0 0 0 0 0 0 -
NP 230,980 311,945 205,150 200,074 197,244 153,292 8,540 802.85%
-
NP to SH 230,980 311,945 205,150 200,074 197,244 153,292 8,540 802.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 225,576 118,781 216,730 216,786 208,296 -38,007 7,870 838.49%
-
Net Worth 3,636,567 3,574,398 3,545,345 3,485,248 3,536,108 3,482,889 3,370,715 5.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 240,272 156,370 234,216 - 62,200 - -
Div Payout % - 77.02% 76.22% 117.06% - 40.58% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,636,567 3,574,398 3,545,345 3,485,248 3,536,108 3,482,889 3,370,715 5.19%
NOSH 3,416,863 3,412,964 3,419,177 3,414,232 3,400,758 3,398,935 3,371,052 0.90%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 50.59% 72.42% 48.63% 48.00% 48.64% 132.97% 52.04% -
ROE 6.35% 8.73% 5.79% 5.74% 5.58% 4.40% 0.25% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.36 12.62 12.34 12.21 11.92 3.39 0.49 807.71%
EPS 6.76 9.14 6.00 5.86 5.80 4.51 0.25 802.70%
DPS 0.00 7.04 4.57 6.86 0.00 1.83 0.00 -
NAPS 1.0643 1.0473 1.0369 1.0208 1.0398 1.0247 0.9999 4.25%
Adjusted Per Share Value based on latest NOSH - 3,404,429
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.65 11.93 11.69 11.55 11.24 3.19 0.45 826.40%
EPS 6.40 8.64 5.68 5.54 5.46 4.25 0.24 794.36%
DPS 0.00 6.66 4.33 6.49 0.00 1.72 0.00 -
NAPS 1.0076 0.9903 0.9823 0.9656 0.9797 0.965 0.9339 5.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.14 1.19 1.24 1.33 1.41 1.33 1.37 -
P/RPS 8.53 9.43 10.05 10.89 11.82 39.21 281.42 -90.29%
P/EPS 16.86 13.02 20.67 22.70 24.31 29.49 540.79 -90.11%
EY 5.93 7.68 4.84 4.41 4.11 3.39 0.18 929.86%
DY 0.00 5.92 3.69 5.16 0.00 1.38 0.00 -
P/NAPS 1.07 1.14 1.20 1.30 1.36 1.30 1.37 -15.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/04/14 28/01/14 24/10/13 30/07/13 28/05/13 30/01/13 27/11/12 -
Price 1.16 1.17 1.22 1.26 1.37 1.35 1.33 -
P/RPS 8.68 9.27 9.89 10.32 11.49 39.80 273.21 -89.98%
P/EPS 17.16 12.80 20.33 21.50 23.62 29.93 525.00 -89.79%
EY 5.83 7.81 4.92 4.65 4.23 3.34 0.19 882.16%
DY 0.00 6.02 3.75 5.44 0.00 1.36 0.00 -
P/NAPS 1.09 1.12 1.18 1.23 1.32 1.32 1.33 -12.43%

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