[KIPREIT] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[KIPREIT] KIP REAL ESTATE INVESTMENT TRUST
Announcement Date
19-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 4.06%
YoY- -0.52%
Quarter Report
Latest QR
Upcoming QR
KIPREIT's Result
KIPREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 77,396 73,700 72,638 71,298 68,548 74,249 73,128 3.85%
PBT 35,172 75,509 35,396 34,842 33,484 35,221 34,608 1.08%
Tax 0 0 0 0 0 0 0 -
NP 35,172 75,509 35,396 34,842 33,484 35,221 34,608 1.08%
-
NP to SH 35,172 75,509 35,396 34,842 33,484 35,221 34,608 1.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 42,224 -1,809 37,242 36,456 35,064 39,028 38,520 6.30%
-
Net Worth 611,950 554,516 513,637 512,374 511,161 513,384 512,172 12.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 33,579 34,360 31,665 31,328 31,328 34,562 31,934 3.40%
Div Payout % 95.47% 45.51% 89.46% 89.92% 93.56% 98.13% 92.28% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 611,950 554,516 513,637 512,374 511,161 513,384 512,172 12.58%
NOSH 578,950 505,300 505,300 505,300 505,300 505,300 505,300 9.48%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 45.44% 102.45% 48.73% 48.87% 48.85% 47.44% 47.33% -
ROE 5.75% 13.62% 6.89% 6.80% 6.55% 6.86% 6.76% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.37 14.59 14.38 14.11 13.57 14.69 14.47 -5.12%
EPS 6.44 14.94 7.00 6.90 6.64 6.97 6.85 -4.02%
DPS 5.80 6.80 6.27 6.20 6.20 6.84 6.32 -5.55%
NAPS 1.057 1.0974 1.0165 1.014 1.0116 1.016 1.0136 2.83%
Adjusted Per Share Value based on latest NOSH - 505,300
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.69 9.23 9.10 8.93 8.58 9.30 9.16 3.81%
EPS 4.40 9.45 4.43 4.36 4.19 4.41 4.33 1.07%
DPS 4.20 4.30 3.96 3.92 3.92 4.33 4.00 3.30%
NAPS 0.7663 0.6943 0.6431 0.6416 0.64 0.6428 0.6413 12.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.89 0.89 0.855 0.835 0.85 0.845 0.88 -
P/RPS 6.66 6.10 5.95 5.92 6.27 5.75 6.08 6.25%
P/EPS 14.65 5.96 12.21 12.11 12.83 12.12 12.85 9.12%
EY 6.83 16.79 8.19 8.26 7.80 8.25 7.78 -8.30%
DY 6.52 7.64 7.33 7.43 7.29 8.09 7.18 -6.22%
P/NAPS 0.84 0.81 0.84 0.82 0.84 0.83 0.87 -2.31%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 26/10/22 28/07/22 20/04/22 19/01/22 20/10/21 29/07/21 20/04/21 -
Price 0.895 0.905 0.86 0.85 0.84 0.85 0.885 -
P/RPS 6.69 6.20 5.98 6.02 6.19 5.78 6.12 6.11%
P/EPS 14.73 6.06 12.28 12.33 12.68 12.19 12.92 9.12%
EY 6.79 16.51 8.15 8.11 7.89 8.20 7.74 -8.35%
DY 6.48 7.51 7.29 7.29 7.38 8.05 7.14 -6.25%
P/NAPS 0.85 0.82 0.85 0.84 0.83 0.84 0.87 -1.53%

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