[IGBREIT] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
23-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.0%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 535,689 532,837 528,700 528,053 524,918 516,218 512,509 2.98%
PBT 333,753 345,372 352,687 350,223 343,366 296,529 282,172 11.80%
Tax 0 0 0 0 0 0 0 -
NP 333,753 345,372 352,687 350,223 343,366 296,529 282,172 11.80%
-
NP to SH 333,753 345,372 352,687 350,223 343,366 296,529 282,172 11.80%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 201,936 187,465 176,013 177,830 181,552 219,689 230,337 -8.37%
-
Net Worth 3,756,712 3,733,302 3,730,064 3,722,385 3,723,205 3,768,865 3,664,692 1.66%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 323,806 415,585 334,757 412,215 325,043 302,511 302,511 4.62%
Div Payout % 97.02% 120.33% 94.92% 117.70% 94.66% 102.02% 107.21% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,756,712 3,733,302 3,730,064 3,722,385 3,723,205 3,768,865 3,664,692 1.66%
NOSH 3,534,810 3,529,642 3,524,581 3,515,000 3,513,451 3,507,552 3,490,515 0.84%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 62.30% 64.82% 66.71% 66.32% 65.41% 57.44% 55.06% -
ROE 8.88% 9.25% 9.46% 9.41% 9.22% 7.87% 7.70% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.19 15.10 15.00 15.02 14.94 14.72 14.68 2.29%
EPS 9.47 9.78 10.01 9.96 9.77 8.45 8.08 11.13%
DPS 9.19 11.81 9.52 11.76 9.28 8.68 8.68 3.86%
NAPS 1.0656 1.0577 1.0583 1.059 1.0597 1.0745 1.0499 0.99%
Adjusted Per Share Value based on latest NOSH - 3,515,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.84 14.76 14.65 14.63 14.54 14.30 14.20 2.97%
EPS 9.25 9.57 9.77 9.70 9.51 8.22 7.82 11.81%
DPS 8.97 11.51 9.28 11.42 9.01 8.38 8.38 4.62%
NAPS 1.0409 1.0344 1.0335 1.0314 1.0316 1.0442 1.0154 1.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.73 1.69 1.74 1.55 1.80 1.75 1.76 -
P/RPS 11.39 11.19 11.60 10.32 12.05 11.89 11.99 -3.35%
P/EPS 18.27 17.27 17.39 15.56 18.42 20.70 21.77 -10.99%
EY 5.47 5.79 5.75 6.43 5.43 4.83 4.59 12.36%
DY 5.31 6.99 5.47 7.59 5.16 4.96 4.93 5.06%
P/NAPS 1.62 1.60 1.64 1.46 1.70 1.63 1.68 -2.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 23/01/19 24/10/18 13/07/18 23/04/18 23/01/18 08/11/17 02/08/17 -
Price 1.78 1.70 1.67 1.52 1.61 1.62 1.73 -
P/RPS 11.71 11.26 11.13 10.12 10.78 11.01 11.78 -0.39%
P/EPS 18.80 17.37 16.69 15.26 16.47 19.16 21.40 -8.25%
EY 5.32 5.76 5.99 6.56 6.07 5.22 4.67 9.05%
DY 5.16 6.95 5.70 7.74 5.76 5.36 5.02 1.84%
P/NAPS 1.67 1.61 1.58 1.44 1.52 1.51 1.65 0.80%

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