[KIPREIT] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[KIPREIT] KIP REAL ESTATE INVESTMENT TRUST
Announcement Date
16-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 2.94%
YoY- 28.19%
Quarter Report
Latest QR
Upcoming QR
KIPREIT's Result
KIPREIT's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 77,590 73,045 73,169 70,071 63,014 57,325 0 -
PBT 75,012 35,130 21,622 46,664 36,402 31,022 0 -
Tax 0 0 0 0 0 0 0 -
NP 75,012 35,130 21,622 46,664 36,402 31,022 0 -
-
NP to SH 75,012 35,130 21,622 46,664 36,402 31,022 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 2,578 37,915 51,547 23,407 26,612 26,303 0 -
-
Net Worth 611,660 512,374 511,767 522,278 505,704 503,531 505,300 3.23%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 35,485 34,360 31,278 - - - - -
Div Payout % 47.31% 97.81% 144.66% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 611,660 512,374 511,767 522,278 505,704 503,531 505,300 3.23%
NOSH 578,950 505,300 505,300 505,300 505,300 505,300 505,300 2.29%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 96.68% 48.09% 29.55% 66.60% 57.77% 54.12% 0.00% -
ROE 12.26% 6.86% 4.22% 8.93% 7.20% 6.16% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 13.40 14.46 14.48 13.87 12.47 11.34 0.00 -
EPS 12.96 6.95 4.28 9.23 7.20 6.14 0.00 -
DPS 6.13 6.80 6.19 0.00 0.00 0.00 0.00 -
NAPS 1.0565 1.014 1.0128 1.0336 1.0008 0.9965 1.00 0.91%
Adjusted Per Share Value based on latest NOSH - 505,300
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 12.54 11.81 11.83 11.33 10.19 9.27 0.00 -
EPS 12.13 5.68 3.50 7.54 5.88 5.01 0.00 -
DPS 5.74 5.55 5.06 0.00 0.00 0.00 0.00 -
NAPS 0.9887 0.8282 0.8273 0.8442 0.8175 0.8139 0.8168 3.23%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 - -
Price 0.905 0.835 0.81 0.86 0.75 0.865 0.00 -
P/RPS 6.75 5.78 5.59 6.20 6.01 7.62 0.00 -
P/EPS 6.98 12.01 18.93 9.31 10.41 14.09 0.00 -
EY 14.32 8.33 5.28 10.74 9.61 7.10 0.00 -
DY 6.77 8.14 7.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.80 0.83 0.75 0.87 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 17/01/23 19/01/22 19/01/21 16/01/20 15/01/19 25/01/18 - -
Price 0.905 0.85 0.815 0.90 0.805 0.84 0.00 -
P/RPS 6.75 5.88 5.63 6.49 6.46 7.40 0.00 -
P/EPS 6.98 12.23 19.05 9.75 11.17 13.68 0.00 -
EY 14.32 8.18 5.25 10.26 8.95 7.31 0.00 -
DY 6.77 8.00 7.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 0.80 0.87 0.80 0.84 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