[IGBREIT] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[IGBREIT] IGB REAL ESTATE INV TRUST

Announcement Date

13-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 85.32%

YoY- 6.51%

Quarter Report

IGBReit-Interim Report-Jun18-180713.pdf

Latest QR

Upcoming QR

IGBREIT's Result

IGBREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	141,232	535,689	398,483	264,758	136,790	524,918	390,564	-49.27%
YoY %	-73.64%	34.43%	50.51%	93.55%	-73.94%	34.40%	-	-
Horiz. %	36.16%	137.16%	102.03%	67.79%	35.02%	134.40%	100.00%	-
PBT	82,877	333,753	228,245	152,431	82,251	343,366	226,239	-48.83%
YoY %	-75.17%	46.23%	49.74%	85.32%	-76.05%	51.77%	-	-
Horiz. %	36.63%	147.52%	100.89%	67.38%	36.36%	151.77%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	82,877	333,753	228,245	152,431	82,251	343,366	226,239	-48.83%
YoY %	-75.17%	46.23%	49.74%	85.32%	-76.05%	51.77%	-	-
Horiz. %	36.63%	147.52%	100.89%	67.38%	36.36%	151.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,877	333,753	228,245	152,431	82,251	343,366	226,239	-48.83%
YoY %	-75.17%	46.23%	49.74%	85.32%	-76.05%	51.77%	-	-
Horiz. %	36.63%	147.52%	100.89%	67.38%	36.36%	151.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	58,355	201,936	170,238	112,327	54,539	181,552	164,325	-49.88%
YoY %	-71.10%	18.62%	51.56%	105.96%	-69.96%	10.48%	-	-
Horiz. %	35.51%	122.89%	103.60%	68.36%	33.19%	110.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,773,449	3,756,712	3,733,302	3,730,064	3,722,385	3,723,205	3,763,061	0.18%
YoY %	0.45%	0.63%	0.09%	0.21%	-0.02%	-1.06%	-	-
Horiz. %	100.28%	99.83%	99.21%	99.12%	98.92%	98.94%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	84,955	323,988	243,898	162,835	87,172	326,048	153,394	-32.58%
YoY %	-73.78%	32.84%	49.78%	86.80%	-73.26%	112.56%	-	-
Horiz. %	55.38%	211.21%	159.00%	106.15%	56.83%	212.56%	100.00%	-
Div Payout %	102.51%	97.07%	106.86%	106.83%	105.98%	94.96%	67.80%	-
YoY %	5.60%	-9.16%	0.03%	0.80%	11.60%	40.06%	-	-
Horiz. %	151.19%	143.17%	157.61%	157.57%	156.31%	140.06%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	3,773,449	3,756,712	3,733,302	3,730,064	3,722,385	3,723,205	3,763,061	0.18%
YoY %	0.45%	0.63%	0.09%	0.21%	-0.02%	-1.06%	-	-
Horiz. %	100.28%	99.83%	99.21%	99.12%	98.92%	98.94%	100.00%	-
NOSH	3,539,821	3,534,810	3,529,642	3,524,581	3,515,000	3,513,451	3,502,151	0.71%
YoY %	0.14%	0.15%	0.14%	0.27%	0.04%	0.32%	-	-
Horiz. %	101.08%	100.93%	100.78%	100.64%	100.37%	100.32%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	58.68%	62.30%	57.28%	57.57%	60.13%	65.41%	57.93%	-
YoY %	-5.81%	8.76%	-0.50%	-4.26%	-8.07%	12.91%	-	-
Horiz. %	101.29%	107.54%	98.88%	99.38%	103.80%	112.91%	100.00%	-
ROE	2.20%	8.88%	6.11%	4.09%	2.21%	9.22%	6.01%	-
YoY %	-75.23%	45.34%	49.39%	85.07%	-76.03%	53.41%	-	-
Horiz. %	36.61%	147.75%	101.66%	68.05%	36.77%	153.41%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	3.99	15.19	11.29	7.51	3.89	14.94	11.15	-49.62%
YoY %	-73.73%	34.54%	50.33%	93.06%	-73.96%	33.99%	-	-
Horiz. %	35.78%	136.23%	101.26%	67.35%	34.89%	133.99%	100.00%	-
EPS	2.34	9.47	6.48	4.33	2.34	9.80	6.46	-49.21%
YoY %	-75.29%	46.14%	49.65%	85.04%	-76.12%	51.70%	-	-
Horiz. %	36.22%	146.59%	100.31%	67.03%	36.22%	151.70%	100.00%	-
DPS	2.40	9.19	6.91	4.62	2.48	9.28	4.38	-33.06%
YoY %	-73.88%	33.00%	49.57%	86.29%	-73.28%	111.87%	-	-
Horiz. %	54.79%	209.82%	157.76%	105.48%	56.62%	211.87%	100.00%	-
NAPS	1.066	1.0656	1.0577	1.0583	1.059	1.0597	1.0745	-0.52%
YoY %	0.04%	0.75%	-0.06%	-0.07%	-0.07%	-1.38%	-	-
Horiz. %	99.21%	99.17%	98.44%	98.49%	98.56%	98.62%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,524,581
RPS	3.91	14.82	11.02	7.32	3.78	14.52	10.80	-49.23%
YoY %	-73.62%	34.48%	50.55%	93.65%	-73.97%	34.44%	-	-
Horiz. %	36.20%	137.22%	102.04%	67.78%	35.00%	134.44%	100.00%	-
EPS	2.29	9.23	6.31	4.22	2.28	9.50	6.26	-48.88%
YoY %	-75.19%	46.28%	49.53%	85.09%	-76.00%	51.76%	-	-
Horiz. %	36.58%	147.44%	100.80%	67.41%	36.42%	151.76%	100.00%	-
DPS	2.35	8.96	6.75	4.50	2.41	9.02	4.24	-32.55%
YoY %	-73.77%	32.74%	50.00%	86.72%	-73.28%	112.74%	-	-
Horiz. %	55.42%	211.32%	159.20%	106.13%	56.84%	212.74%	100.00%	-
NAPS	1.0437	1.0391	1.0326	1.0317	1.0296	1.0298	1.0408	0.18%
YoY %	0.44%	0.63%	0.09%	0.20%	-0.02%	-1.06%	-	-
Horiz. %	100.28%	99.84%	99.21%	99.13%	98.92%	98.94%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.85	1.73	1.69	1.74	1.55	1.80	1.75	-
P/RPS	46.37	11.39	14.97	23.16	39.83	12.05	15.69	106.07%
YoY %	307.11%	-23.91%	-35.36%	-41.85%	230.54%	-23.20%	-	-
Horiz. %	295.54%	72.59%	95.41%	147.61%	253.86%	76.80%	100.00%	-
P/EPS	79.02	18.27	26.13	40.23	66.24	18.42	27.09	104.28%
YoY %	332.51%	-30.08%	-35.05%	-39.27%	259.61%	-32.00%	-	-
Horiz. %	291.69%	67.44%	96.46%	148.50%	244.52%	68.00%	100.00%	-
EY	1.27	5.47	3.83	2.49	1.51	5.43	3.69	-50.92%
YoY %	-76.78%	42.82%	53.82%	64.90%	-72.19%	47.15%	-	-
Horiz. %	34.42%	148.24%	103.79%	67.48%	40.92%	147.15%	100.00%	-
DY	1.30	5.31	4.09	2.66	1.60	5.16	2.50	-35.36%
YoY %	-75.52%	29.83%	53.76%	66.25%	-68.99%	106.40%	-	-
Horiz. %	52.00%	212.40%	163.60%	106.40%	64.00%	206.40%	100.00%	-
P/NAPS	1.74	1.62	1.60	1.64	1.46	1.70	1.63	4.45%
YoY %	7.41%	1.25%	-2.44%	12.33%	-14.12%	4.29%	-	-
Horiz. %	106.75%	99.39%	98.16%	100.61%	89.57%	104.29%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/04/19	23/01/19	24/10/18	13/07/18	23/04/18	23/01/18	08/11/17	-
Price	1.85	1.78	1.70	1.67	1.52	1.61	1.62	-
P/RPS	46.37	11.71	15.06	22.23	39.06	10.78	14.53	116.91%
YoY %	295.99%	-22.24%	-32.25%	-43.09%	262.34%	-25.81%	-	-
Horiz. %	319.13%	80.59%	103.65%	152.99%	268.82%	74.19%	100.00%	-
P/EPS	79.02	18.80	26.29	38.61	64.96	16.47	25.08	115.06%
YoY %	320.32%	-28.49%	-31.91%	-40.56%	294.41%	-34.33%	-	-
Horiz. %	315.07%	74.96%	104.82%	153.95%	259.01%	65.67%	100.00%	-
EY	1.27	5.32	3.80	2.59	1.54	6.07	3.99	-53.41%
YoY %	-76.13%	40.00%	46.72%	68.18%	-74.63%	52.13%	-	-
Horiz. %	31.83%	133.33%	95.24%	64.91%	38.60%	152.13%	100.00%	-
DY	1.30	5.16	4.06	2.77	1.63	5.76	2.70	-38.59%
YoY %	-74.81%	27.09%	46.57%	69.94%	-71.70%	113.33%	-	-
Horiz. %	48.15%	191.11%	150.37%	102.59%	60.37%	213.33%	100.00%	-
P/NAPS	1.74	1.67	1.61	1.58	1.44	1.52	1.51	9.92%
YoY %	4.19%	3.73%	1.90%	9.72%	-5.26%	0.66%	-	-
Horiz. %	115.23%	110.60%	106.62%	104.64%	95.36%	100.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos