[IGBREIT] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[IGBREIT] IGB REAL ESTATE INV TRUST

Announcement Date

23-Jul-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 94.03%

YoY- 5.49%

Quarter Report

IGBReit-Interim Report-Jun19-190723.pdf

Latest QR

Upcoming QR

IGBREIT's Result

IGBREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Cumulative Result
Revenue	125,007	552,132	412,518	276,206	141,232	535,689	398,483	-53.79%
YoY %	-77.36%	33.84%	49.35%	95.57%	-73.64%	34.43%	-	-
Horiz. %	31.37%	138.56%	103.52%	69.31%	35.44%	134.43%	100.00%	-
PBT	68,355	315,860	240,603	160,807	82,877	333,753	228,245	-55.20%
YoY %	-78.36%	31.28%	49.62%	94.03%	-75.17%	46.23%	-	-
Horiz. %	29.95%	138.39%	105.41%	70.45%	36.31%	146.23%	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	68,355	315,860	240,603	160,807	82,877	333,753	228,245	-55.20%
YoY %	-78.36%	31.28%	49.62%	94.03%	-75.17%	46.23%	-	-
Horiz. %	29.95%	138.39%	105.41%	70.45%	36.31%	146.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,355	315,860	240,603	160,807	82,877	333,753	228,245	-55.20%
YoY %	-78.36%	31.28%	49.62%	94.03%	-75.17%	46.23%	-	-
Horiz. %	29.95%	138.39%	105.41%	70.45%	36.31%	146.23%	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	56,652	236,272	171,915	115,399	58,355	201,936	170,238	-51.94%
YoY %	-76.02%	37.44%	48.97%	97.75%	-71.10%	18.62%	-	-
Horiz. %	33.28%	138.79%	100.99%	67.79%	34.28%	118.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,788,721	3,784,115	3,780,574	3,776,785	3,773,449	3,756,712	3,733,302	0.98%
YoY %	0.12%	0.09%	0.10%	0.09%	0.45%	0.63%	-	-
Horiz. %	101.48%	101.36%	101.27%	101.16%	101.08%	100.63%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	68,905	325,072	247,145	165,101	84,955	323,988	243,898	-56.91%
YoY %	-78.80%	31.53%	49.69%	94.34%	-73.78%	32.84%	-	-
Horiz. %	28.25%	133.28%	101.33%	67.69%	34.83%	132.84%	100.00%	-
Div Payout %	100.80%	102.92%	102.72%	102.67%	102.51%	97.07%	106.86%	-
YoY %	-2.06%	0.19%	0.05%	0.16%	5.60%	-9.16%	-	-
Horiz. %	94.33%	96.31%	96.13%	96.08%	95.93%	90.84%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	3,788,721	3,784,115	3,780,574	3,776,785	3,773,449	3,756,712	3,733,302	0.98%
YoY %	0.12%	0.09%	0.10%	0.09%	0.45%	0.63%	-	-
Horiz. %	101.48%	101.36%	101.27%	101.16%	101.08%	100.63%	100.00%	-
NOSH	3,551,815	3,548,827	3,545,839	3,542,950	3,539,821	3,534,810	3,529,642	0.41%
YoY %	0.08%	0.08%	0.08%	0.09%	0.14%	0.15%	-	-
Horiz. %	100.63%	100.54%	100.46%	100.38%	100.29%	100.15%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	54.68%	57.21%	58.33%	58.22%	58.68%	62.30%	57.28%	-
YoY %	-4.42%	-1.92%	0.19%	-0.78%	-5.81%	8.76%	-	-
Horiz. %	95.46%	99.88%	101.83%	101.64%	102.44%	108.76%	100.00%	-
ROE	1.80%	8.35%	6.36%	4.26%	2.20%	8.88%	6.11%	-
YoY %	-78.44%	31.29%	49.30%	93.64%	-75.23%	45.34%	-	-
Horiz. %	29.46%	136.66%	104.09%	69.72%	36.01%	145.34%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	3.52	15.56	11.63	7.80	3.99	15.19	11.29	-53.98%
YoY %	-77.38%	33.79%	49.10%	95.49%	-73.73%	34.54%	-	-
Horiz. %	31.18%	137.82%	103.01%	69.09%	35.34%	134.54%	100.00%	-
EPS	1.93	8.91	6.79	4.54	2.34	9.47	6.48	-55.36%
YoY %	-78.34%	31.22%	49.56%	94.02%	-75.29%	46.14%	-	-
Horiz. %	29.78%	137.50%	104.78%	70.06%	36.11%	146.14%	100.00%	-
DPS	1.94	9.16	6.97	4.66	2.40	9.19	6.91	-57.09%
YoY %	-78.82%	31.42%	49.57%	94.17%	-73.88%	33.00%	-	-
Horiz. %	28.08%	132.56%	100.87%	67.44%	34.73%	133.00%	100.00%	-
NAPS	1.0667	1.0663	1.0662	1.066	1.066	1.0656	1.0577	0.56%
YoY %	0.04%	0.01%	0.02%	0.00%	0.04%	0.75%	-	-
Horiz. %	100.85%	100.81%	100.80%	100.78%	100.78%	100.75%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,542,950
RPS	3.46	15.27	11.41	7.64	3.91	14.82	11.02	-53.77%
YoY %	-77.34%	33.83%	49.35%	95.40%	-73.62%	34.48%	-	-
Horiz. %	31.40%	138.57%	103.54%	69.33%	35.48%	134.48%	100.00%	-
EPS	1.89	8.74	6.65	4.45	2.29	9.23	6.31	-55.20%
YoY %	-78.38%	31.43%	49.44%	94.32%	-75.19%	46.28%	-	-
Horiz. %	29.95%	138.51%	105.39%	70.52%	36.29%	146.28%	100.00%	-
DPS	1.91	8.99	6.84	4.57	2.35	8.96	6.75	-56.86%
YoY %	-78.75%	31.43%	49.67%	94.47%	-73.77%	32.74%	-	-
Horiz. %	28.30%	133.19%	101.33%	67.70%	34.81%	132.74%	100.00%	-
NAPS	1.0479	1.0467	1.0457	1.0446	1.0437	1.0391	1.0326	0.98%
YoY %	0.11%	0.10%	0.11%	0.09%	0.44%	0.63%	-	-
Horiz. %	101.48%	101.37%	101.27%	101.16%	101.07%	100.63%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	1.59	1.89	2.04	1.91	1.85	1.73	1.69	-
P/RPS	45.18	12.15	17.54	24.50	46.37	11.39	14.97	108.70%
YoY %	271.85%	-30.73%	-28.41%	-47.16%	307.11%	-23.91%	-	-
Horiz. %	301.80%	81.16%	117.17%	163.66%	309.75%	76.09%	100.00%	-
P/EPS	82.62	21.23	30.06	42.08	79.02	18.27	26.13	115.27%
YoY %	289.17%	-29.37%	-28.56%	-46.75%	332.51%	-30.08%	-	-
Horiz. %	316.19%	81.25%	115.04%	161.04%	302.41%	69.92%	100.00%	-
EY	1.21	4.71	3.33	2.38	1.27	5.47	3.83	-53.58%
YoY %	-74.31%	41.44%	39.92%	87.40%	-76.78%	42.82%	-	-
Horiz. %	31.59%	122.98%	86.95%	62.14%	33.16%	142.82%	100.00%	-
DY	1.22	4.85	3.42	2.44	1.30	5.31	4.09	-55.32%
YoY %	-74.85%	41.81%	40.16%	87.69%	-75.52%	29.83%	-	-
Horiz. %	29.83%	118.58%	83.62%	59.66%	31.78%	129.83%	100.00%	-
P/NAPS	1.49	1.77	1.91	1.79	1.74	1.62	1.60	-4.63%
YoY %	-15.82%	-7.33%	6.70%	2.87%	7.41%	1.25%	-	-
Horiz. %	93.12%	110.62%	119.37%	111.87%	108.75%	101.25%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	22/04/20	22/01/20	23/10/19	23/07/19	24/04/19	23/01/19	24/10/18	-
Price	1.70	1.95	1.96	1.96	1.85	1.78	1.70	-
P/RPS	48.30	12.53	16.85	25.14	46.37	11.71	15.06	117.32%
YoY %	285.47%	-25.64%	-32.98%	-45.78%	295.99%	-22.24%	-	-
Horiz. %	320.72%	83.20%	111.89%	166.93%	307.90%	77.76%	100.00%	-
P/EPS	88.33	21.91	28.89	43.18	79.02	18.80	26.29	124.16%
YoY %	303.15%	-24.16%	-33.09%	-45.36%	320.32%	-28.49%	-	-
Horiz. %	335.98%	83.34%	109.89%	164.24%	300.57%	71.51%	100.00%	-
EY	1.13	4.56	3.46	2.32	1.27	5.32	3.80	-55.41%
YoY %	-75.22%	31.79%	49.14%	82.68%	-76.13%	40.00%	-	-
Horiz. %	29.74%	120.00%	91.05%	61.05%	33.42%	140.00%	100.00%	-
DY	1.14	4.70	3.56	2.38	1.30	5.16	4.06	-57.08%
YoY %	-75.74%	32.02%	49.58%	83.08%	-74.81%	27.09%	-	-
Horiz. %	28.08%	115.76%	87.68%	58.62%	32.02%	127.09%	100.00%	-
P/NAPS	1.59	1.83	1.84	1.84	1.74	1.67	1.61	-0.82%
YoY %	-13.11%	-0.54%	0.00%	5.75%	4.19%	3.73%	-	-
Horiz. %	98.76%	113.66%	114.29%	114.29%	108.07%	103.73%	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