[KIPREIT] YoY TTM Result on 30-Jun-2021 [#4]

Stock
[KIPREIT] KIP REAL ESTATE INVESTMENT TRUST
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 68.06%
YoY- 10.47%
Quarter Report
Latest QR
Upcoming QR
KIPREIT's Result
KIPREIT's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 83,751 73,700 74,249 74,540 63,064 62,773 26,350 21.24%
PBT 60,790 75,509 35,221 31,883 34,047 37,610 14,658 26.73%
Tax 0 0 0 0 0 0 0 -
NP 60,790 75,509 35,221 31,883 34,047 37,610 14,658 26.73%
-
NP to SH 60,790 75,509 35,221 31,883 34,047 37,610 14,658 26.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 22,961 -1,809 39,028 42,657 29,017 25,163 11,692 11.89%
-
Net Worth 659,962 554,516 513,384 509,847 509,140 506,967 504,390 4.58%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 36,549 34,360 34,562 15,411 - - - -
Div Payout % 60.12% 45.51% 98.13% 48.34% - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 659,962 554,516 513,384 509,847 509,140 506,967 504,390 4.58%
NOSH 606,360 505,300 505,300 505,300 505,300 505,300 505,300 3.08%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 72.58% 102.45% 47.44% 42.77% 53.99% 59.91% 55.63% -
ROE 9.21% 13.62% 6.86% 6.25% 6.69% 7.42% 2.91% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.81 14.59 14.69 14.75 12.48 12.42 5.21 17.63%
EPS 10.03 14.94 6.97 6.31 6.74 7.44 2.90 22.96%
DPS 6.03 6.80 6.84 3.05 0.00 0.00 0.00 -
NAPS 1.0884 1.0974 1.016 1.009 1.0076 1.0033 0.9982 1.45%
Adjusted Per Share Value based on latest NOSH - 505,300
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.54 11.91 12.00 12.05 10.19 10.15 4.26 21.24%
EPS 9.83 12.21 5.69 5.15 5.50 6.08 2.37 26.74%
DPS 5.91 5.55 5.59 2.49 0.00 0.00 0.00 -
NAPS 1.0668 0.8964 0.8299 0.8242 0.823 0.8195 0.8153 4.58%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.90 0.89 0.845 0.795 0.84 0.80 0.92 -
P/RPS 6.52 6.10 5.75 5.39 6.73 6.44 17.64 -15.27%
P/EPS 8.98 5.96 12.12 12.60 12.47 10.75 31.71 -18.95%
EY 11.14 16.79 8.25 7.94 8.02 9.30 3.15 23.42%
DY 6.70 7.64 8.09 3.84 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 0.83 0.79 0.83 0.80 0.92 -1.70%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/07/23 28/07/22 29/07/21 29/07/20 26/07/19 26/07/18 - -
Price 0.90 0.905 0.85 0.815 0.84 0.82 0.00 -
P/RPS 6.52 6.20 5.78 5.52 6.73 6.60 0.00 -
P/EPS 8.98 6.06 12.19 12.92 12.47 11.02 0.00 -
EY 11.14 16.51 8.20 7.74 8.02 9.08 0.00 -
DY 6.70 7.51 8.05 3.74 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.84 0.81 0.83 0.82 0.00 -

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