[IGBREIT] QoQ Cumulative Quarter Result on 31-Dec-2024 [#4]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Dec-2024 [#4]
Profit Trend
QoQ- 122.36%
YoY- 12.0%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 626,099 467,797 312,528 162,560 604,308 445,840 296,159 64.34%
PBT 579,763 260,732 181,157 99,611 517,629 427,941 177,195 119.60%
Tax 0 0 0 0 0 0 0 -
NP 579,763 260,732 181,157 99,611 517,629 427,941 177,195 119.60%
-
NP to SH 579,763 260,732 181,157 99,611 517,629 427,941 177,195 119.60%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 46,336 207,065 131,371 62,949 86,679 17,899 118,964 -46.51%
-
Net Worth 4,248,948 4,020,638 4,027,976 4,035,888 4,036,717 4,032,283 3,874,601 6.31%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 386,268 296,219 199,054 106,719 377,091 279,166 185,822 62.51%
Div Payout % 66.63% 113.61% 109.88% 107.14% 72.85% 65.23% 104.87% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 4,248,948 4,020,638 4,027,976 4,035,888 4,036,717 4,032,283 3,874,601 6.31%
NOSH 3,609,981 3,612,433 3,609,228 3,605,402 3,601,639 3,597,817 3,594,249 0.29%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 92.60% 55.74% 57.97% 61.28% 85.66% 95.99% 59.83% -
ROE 13.64% 6.48% 4.50% 2.47% 12.82% 10.61% 4.57% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 17.34 12.95 8.67 4.51 16.78 12.41 8.24 63.84%
EPS 16.06 7.23 5.02 2.76 14.40 11.91 4.93 118.96%
DPS 10.70 8.20 5.52 2.96 10.47 7.77 5.17 62.04%
NAPS 1.177 1.113 1.117 1.1194 1.1208 1.1223 1.078 6.00%
Adjusted Per Share Value based on latest NOSH - 3,608,947
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 17.35 12.96 8.66 4.50 16.74 12.35 8.21 64.30%
EPS 16.06 7.22 5.02 2.76 14.34 11.86 4.91 119.55%
DPS 10.70 8.21 5.52 2.96 10.45 7.74 5.15 62.46%
NAPS 1.1773 1.1141 1.1161 1.1183 1.1185 1.1173 1.0736 6.31%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 2.14 2.13 1.84 1.74 1.72 1.68 1.67 -
P/RPS 12.34 16.45 21.23 38.59 10.25 13.54 20.27 -28.06%
P/EPS 13.33 29.51 36.63 62.98 11.97 14.10 33.87 -46.14%
EY 7.50 3.39 2.73 1.59 8.36 7.09 2.95 85.75%
DY 5.00 3.85 3.00 1.70 6.09 4.63 3.10 37.33%
P/NAPS 1.82 1.91 1.65 1.55 1.53 1.50 1.55 11.24%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 23/01/25 28/10/24 25/07/24 17/04/24 30/01/24 13/10/23 26/07/23 -
Price 2.19 2.18 1.95 1.75 1.74 1.70 1.65 -
P/RPS 12.63 16.83 22.50 38.81 10.37 13.70 20.02 -26.33%
P/EPS 13.64 30.20 38.82 63.34 12.11 14.27 33.47 -44.88%
EY 7.33 3.31 2.58 1.58 8.26 7.01 2.99 81.31%
DY 4.89 3.76 2.83 1.69 6.02 4.57 3.13 34.45%
P/NAPS 1.86 1.96 1.75 1.56 1.55 1.51 1.53 13.83%

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