[KIPREIT] YoY Quarter Result on 31-Dec-2024 [#2]

Stock
[KIPREIT] KIP REAL ESTATE INVESTMENT TRUST
Announcement Date
21-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
31-Dec-2024 [#2]
Profit Trend
QoQ- 18.86%
YoY- 12.53%
Quarter Report
Latest QR
Upcoming QR
KIPREIT's Result
KIPREIT's Financial Summary
View:
Show?
Quarter Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 30,000 22,605 20,190 18,512 18,619 19,734 15,625 11.47%
PBT 11,982 10,648 8,131 9,050 8,660 9,228 7,896 7.19%
Tax 0 0 0 0 0 0 0 -
NP 11,982 10,648 8,131 9,050 8,660 9,228 7,896 7.19%
-
NP to SH 11,982 10,648 8,131 9,050 8,660 9,228 7,896 7.19%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,018 11,957 12,059 9,462 9,959 10,506 7,729 15.13%
-
Net Worth 818,210 670,842 611,660 512,374 511,767 522,278 505,704 8.34%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 13,260 9,588 8,394 7,832 8,034 - - -
Div Payout % 110.67% 90.05% 103.24% 86.54% 92.77% - - -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 818,210 670,842 611,660 512,374 511,767 522,278 505,704 8.34%
NOSH 798,800 618,629 578,950 505,300 505,300 505,300 505,300 7.92%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 39.94% 47.10% 40.27% 48.89% 46.51% 46.76% 50.53% -
ROE 1.46% 1.59% 1.33% 1.77% 1.69% 1.77% 1.56% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 3.76 3.65 3.49 3.66 3.68 3.91 3.09 3.32%
EPS 1.50 1.72 1.40 1.79 1.71 1.83 1.56 -0.65%
DPS 1.66 1.55 1.45 1.55 1.59 0.00 0.00 -
NAPS 1.0243 1.0844 1.0565 1.014 1.0128 1.0336 1.0008 0.38%
Adjusted Per Share Value based on latest NOSH - 798,800
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 3.76 2.83 2.53 2.32 2.33 2.47 1.96 11.45%
EPS 1.50 1.33 1.02 1.13 1.08 1.16 0.99 7.16%
DPS 1.66 1.20 1.05 0.98 1.01 0.00 0.00 -
NAPS 1.0243 0.8398 0.7657 0.6414 0.6407 0.6538 0.6331 8.34%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.875 0.895 0.905 0.835 0.81 0.86 0.75 -
P/RPS 23.30 24.49 25.95 22.79 21.98 22.02 24.25 -0.66%
P/EPS 58.33 52.00 64.44 46.62 47.26 47.09 48.00 3.29%
EY 1.71 1.92 1.55 2.14 2.12 2.12 2.08 -3.20%
DY 1.90 1.73 1.60 1.86 1.96 0.00 0.00 -
P/NAPS 0.85 0.83 0.86 0.82 0.80 0.83 0.75 2.10%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 21/01/25 29/01/24 17/01/23 19/01/22 19/01/21 16/01/20 15/01/19 -
Price 0.875 0.885 0.905 0.85 0.815 0.90 0.805 -
P/RPS 23.30 24.22 25.95 23.20 22.12 23.04 26.03 -1.82%
P/EPS 58.33 51.42 64.44 47.46 47.55 49.28 51.52 2.08%
EY 1.71 1.94 1.55 2.11 2.10 2.03 1.94 -2.07%
DY 1.90 1.75 1.60 1.82 1.95 0.00 0.00 -
P/NAPS 0.85 0.82 0.86 0.84 0.80 0.87 0.80 1.01%

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