[IGBCR] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[IGBCR] IGB COMMERCIAL REAL ESTATE INVESTMENT TRUST
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -72.4%
YoY- -4.86%
Quarter Report
Latest QR
Upcoming QR
IGBCR's Result
IGBCR's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 215,147 158,224 105,315 52,362 190,433 140,990 95,508 71.58%
PBT 65,241 50,170 33,500 17,407 63,069 49,747 36,388 47.42%
Tax 0 0 0 0 0 0 0 -
NP 65,241 50,170 33,500 17,407 63,069 49,747 36,388 47.42%
-
NP to SH 65,241 50,170 33,500 17,407 63,069 49,747 36,388 47.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 149,906 108,054 71,815 34,955 127,364 91,243 59,120 85.63%
-
Net Worth 2,296,179 2,308,240 2,297,758 2,318,581 2,297,742 2,315,280 2,292,900 0.09%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 82,555 40,837 40,880 - 79,852 - 44,695 50.37%
Div Payout % 126.54% 81.40% 122.03% - 126.61% - 122.83% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,296,179 2,308,240 2,297,758 2,318,581 2,297,742 2,315,280 2,292,900 0.09%
NOSH 2,365,488 2,357,274 2,349,446 2,341,528 2,334,867 2,328,085 2,321,161 1.26%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 30.32% 31.71% 31.81% 33.24% 33.12% 35.28% 38.10% -
ROE 2.84% 2.17% 1.46% 0.75% 2.74% 2.15% 1.59% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.10 6.74 4.48 2.24 8.16 6.06 4.12 69.35%
EPS 2.77 2.14 1.43 0.74 2.72 2.14 1.57 45.86%
DPS 3.49 1.74 1.74 0.00 3.42 0.00 1.93 48.26%
NAPS 0.9707 0.9835 0.978 0.9902 0.9841 0.9945 0.9901 -1.30%
Adjusted Per Share Value based on latest NOSH - 2,341,528
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.03 6.64 4.42 2.20 7.99 5.92 4.01 71.54%
EPS 2.74 2.11 1.41 0.73 2.65 2.09 1.53 47.31%
DPS 3.47 1.71 1.72 0.00 3.35 0.00 1.88 50.30%
NAPS 0.9637 0.9688 0.9644 0.9732 0.9644 0.9718 0.9624 0.08%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.485 0.495 0.505 0.515 0.545 0.555 0.595 -
P/RPS 5.33 7.34 11.27 23.03 6.68 9.16 14.43 -48.42%
P/EPS 17.58 23.16 35.42 69.28 20.18 25.97 37.87 -39.96%
EY 5.69 4.32 2.82 1.44 4.96 3.85 2.64 66.62%
DY 7.20 3.52 3.45 0.00 6.28 0.00 3.24 70.04%
P/NAPS 0.50 0.50 0.52 0.52 0.55 0.56 0.60 -11.41%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 30/01/24 13/10/23 26/07/23 27/04/23 19/01/23 03/11/22 27/07/22 -
Price 0.495 0.49 0.51 0.505 0.58 0.545 0.565 -
P/RPS 5.44 7.27 11.38 22.58 7.11 9.00 13.70 -45.88%
P/EPS 17.95 22.92 35.77 67.93 21.47 25.51 35.96 -36.99%
EY 5.57 4.36 2.80 1.47 4.66 3.92 2.78 58.72%
DY 7.05 3.55 3.41 0.00 5.90 0.00 3.42 61.75%
P/NAPS 0.51 0.50 0.52 0.51 0.59 0.55 0.57 -7.12%

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