[IGBREIT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 52.06%
YoY- 103.5%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 456,225 459,232 456,556 430,726 421,881 416,860 405,540 8.15%
PBT 348,504 232,492 230,980 311,945 205,150 200,074 197,244 46.10%
Tax 0 0 0 0 0 0 0 -
NP 348,504 232,492 230,980 311,945 205,150 200,074 197,244 46.10%
-
NP to SH 348,504 232,492 230,980 311,945 205,150 200,074 197,244 46.10%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 107,721 226,740 225,576 118,781 216,730 216,786 208,296 -35.54%
-
Net Worth 3,726,955 3,574,821 3,636,567 3,574,398 3,545,345 3,485,248 3,536,108 3.56%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 178,144 266,782 - 240,272 156,370 234,216 - -
Div Payout % 51.12% 114.75% - 77.02% 76.22% 117.06% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,726,955 3,574,821 3,636,567 3,574,398 3,545,345 3,485,248 3,536,108 3.56%
NOSH 3,434,664 3,429,085 3,416,863 3,412,964 3,419,177 3,414,232 3,400,758 0.66%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 76.39% 50.63% 50.59% 72.42% 48.63% 48.00% 48.64% -
ROE 9.35% 6.50% 6.35% 8.73% 5.79% 5.74% 5.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.28 13.39 13.36 12.62 12.34 12.21 11.92 7.46%
EPS 10.15 6.78 6.76 9.14 6.00 5.86 5.80 45.17%
DPS 5.19 7.78 0.00 7.04 4.57 6.86 0.00 -
NAPS 1.0851 1.0425 1.0643 1.0473 1.0369 1.0208 1.0398 2.88%
Adjusted Per Share Value based on latest NOSH - 3,414,297
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.62 12.70 12.63 11.91 11.67 11.53 11.22 8.14%
EPS 9.64 6.43 6.39 8.63 5.67 5.53 5.46 46.02%
DPS 4.93 7.38 0.00 6.65 4.33 6.48 0.00 -
NAPS 1.0309 0.9888 1.0059 0.9887 0.9806 0.964 0.9781 3.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.32 1.22 1.14 1.19 1.24 1.33 1.41 -
P/RPS 9.94 9.11 8.53 9.43 10.05 10.89 11.82 -10.89%
P/EPS 13.01 17.99 16.86 13.02 20.67 22.70 24.31 -34.05%
EY 7.69 5.56 5.93 7.68 4.84 4.41 4.11 51.78%
DY 3.93 6.38 0.00 5.92 3.69 5.16 0.00 -
P/NAPS 1.22 1.17 1.07 1.14 1.20 1.30 1.36 -6.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 29/10/14 24/07/14 30/04/14 28/01/14 24/10/13 30/07/13 28/05/13 -
Price 1.30 1.26 1.16 1.17 1.22 1.26 1.37 -
P/RPS 9.79 9.41 8.68 9.27 9.89 10.32 11.49 -10.11%
P/EPS 12.81 18.58 17.16 12.80 20.33 21.50 23.62 -33.47%
EY 7.81 5.38 5.83 7.81 4.92 4.65 4.23 50.44%
DY 3.99 6.17 0.00 6.02 3.75 5.44 0.00 -
P/NAPS 1.20 1.21 1.09 1.12 1.18 1.23 1.32 -6.15%

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