[IGBREIT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
26-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 18.61%
YoY- -15.48%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 543,592 535,142 535,248 399,527 373,546 368,724 397,752 23.12%
PBT 336,308 337,706 341,548 200,148 168,750 176,056 174,860 54.59%
Tax 0 0 0 0 0 0 0 -
NP 336,308 337,706 341,548 200,148 168,750 176,056 174,860 54.59%
-
NP to SH 336,308 337,706 341,548 200,148 168,750 176,056 174,860 54.59%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 207,284 197,436 193,700 199,379 204,796 192,668 222,892 -4.72%
-
Net Worth 3,809,640 3,804,098 3,805,696 3,804,378 3,804,536 3,800,867 3,802,766 0.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 353,540 354,734 358,974 215,382 183,700 191,041 189,603 51.43%
Div Payout % 105.12% 105.04% 105.10% 107.61% 108.86% 108.51% 108.43% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,809,640 3,804,098 3,805,696 3,804,378 3,804,536 3,800,867 3,802,766 0.12%
NOSH 3,583,183 3,579,427 3,575,438 3,571,851 3,569,318 3,803,439 3,563,979 0.35%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 61.87% 63.11% 63.81% 50.10% 45.18% 47.75% 43.96% -
ROE 8.83% 8.88% 8.97% 5.26% 4.44% 4.63% 4.60% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.17 14.97 14.97 11.19 10.47 10.35 11.16 22.68%
EPS 9.40 9.44 9.56 5.61 4.73 4.94 4.92 53.91%
DPS 9.87 9.92 10.04 6.03 5.15 5.36 5.32 50.92%
NAPS 1.0632 1.0638 1.0644 1.0651 1.0659 1.0664 1.067 -0.23%
Adjusted Per Share Value based on latest NOSH - 3,571,851
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.06 14.83 14.83 11.07 10.35 10.22 11.02 23.12%
EPS 9.32 9.36 9.46 5.55 4.68 4.88 4.84 54.71%
DPS 9.80 9.83 9.95 5.97 5.09 5.29 5.25 51.54%
NAPS 1.0555 1.054 1.0544 1.0541 1.0541 1.0531 1.0536 0.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.60 1.60 1.53 1.65 1.69 1.71 1.74 -
P/RPS 10.55 10.69 10.22 14.75 16.15 16.53 15.59 -22.90%
P/EPS 17.05 16.94 16.02 29.45 35.75 34.62 35.46 -38.59%
EY 5.87 5.90 6.24 3.40 2.80 2.89 2.82 62.95%
DY 6.17 6.20 6.56 3.65 3.05 3.13 3.06 59.53%
P/NAPS 1.50 1.50 1.44 1.55 1.59 1.60 1.63 -5.38%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 03/11/22 27/07/22 27/04/22 26/01/22 26/10/21 26/07/21 26/04/21 -
Price 1.54 1.59 1.56 1.53 1.68 1.66 1.77 -
P/RPS 10.15 10.62 10.42 13.68 16.05 16.05 15.86 -25.71%
P/EPS 16.41 16.84 16.33 27.30 35.53 33.61 36.08 -40.82%
EY 6.09 5.94 6.12 3.66 2.81 2.98 2.77 68.99%
DY 6.41 6.24 6.44 3.94 3.06 3.23 3.01 65.44%
P/NAPS 1.45 1.49 1.47 1.44 1.58 1.56 1.66 -8.61%

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