[IGBREIT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 46.23%
YoY- -2.8%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 412,518 276,206 141,232 535,689 398,483 264,758 136,790 108.59%
PBT 240,603 160,807 82,877 333,753 228,245 152,431 82,251 104.40%
Tax 0 0 0 0 0 0 0 -
NP 240,603 160,807 82,877 333,753 228,245 152,431 82,251 104.40%
-
NP to SH 240,603 160,807 82,877 333,753 228,245 152,431 82,251 104.40%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 171,915 115,399 58,355 201,936 170,238 112,327 54,539 114.83%
-
Net Worth 3,780,574 3,776,785 3,773,449 3,756,712 3,733,302 3,730,064 3,722,385 1.03%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 247,145 165,101 84,955 323,988 243,898 162,835 87,172 100.18%
Div Payout % 102.72% 102.67% 102.51% 97.07% 106.86% 106.83% 105.98% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 3,780,574 3,776,785 3,773,449 3,756,712 3,733,302 3,730,064 3,722,385 1.03%
NOSH 3,545,839 3,542,950 3,539,821 3,534,810 3,529,642 3,524,581 3,515,000 0.58%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 58.33% 58.22% 58.68% 62.30% 57.28% 57.57% 60.13% -
ROE 6.36% 4.26% 2.20% 8.88% 6.11% 4.09% 2.21% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.63 7.80 3.99 15.19 11.29 7.51 3.89 107.39%
EPS 6.79 4.54 2.34 9.47 6.48 4.33 2.34 103.30%
DPS 6.97 4.66 2.40 9.19 6.91 4.62 2.48 99.02%
NAPS 1.0662 1.066 1.066 1.0656 1.0577 1.0583 1.059 0.45%
Adjusted Per Share Value based on latest NOSH - 3,534,810
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.43 7.65 3.91 14.84 11.04 7.34 3.79 108.59%
EPS 6.67 4.46 2.30 9.25 6.32 4.22 2.28 104.41%
DPS 6.85 4.57 2.35 8.98 6.76 4.51 2.42 99.97%
NAPS 1.0475 1.0464 1.0455 1.0409 1.0344 1.0335 1.0314 1.03%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.04 1.91 1.85 1.73 1.69 1.74 1.55 -
P/RPS 17.54 24.50 46.37 11.39 14.97 23.16 39.83 -42.08%
P/EPS 30.06 42.08 79.02 18.27 26.13 40.23 66.24 -40.91%
EY 3.33 2.38 1.27 5.47 3.83 2.49 1.51 69.34%
DY 3.42 2.44 1.30 5.31 4.09 2.66 1.60 65.85%
P/NAPS 1.91 1.79 1.74 1.62 1.60 1.64 1.46 19.59%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 23/10/19 23/07/19 24/04/19 23/01/19 24/10/18 13/07/18 23/04/18 -
Price 1.96 1.96 1.85 1.78 1.70 1.67 1.52 -
P/RPS 16.85 25.14 46.37 11.71 15.06 22.23 39.06 -42.87%
P/EPS 28.89 43.18 79.02 18.80 26.29 38.61 64.96 -41.70%
EY 3.46 2.32 1.27 5.32 3.80 2.59 1.54 71.45%
DY 3.56 2.38 1.30 5.16 4.06 2.77 1.63 68.25%
P/NAPS 1.84 1.84 1.74 1.67 1.61 1.58 1.44 17.73%

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