[IGBREIT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock

[IGBREIT] IGB REAL ESTATE INV TRUST

Announcement Date

23-Jan-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 46.23%

YoY- -2.8%

Quarter Report

IGBReit-Interim Report-Dec18-190123.pdf

Latest QR

Upcoming QR

IGBREIT's Result

IGBREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Cumulative Result
Revenue	412,518	276,206	141,232	535,689	398,483	264,758	136,790	108.59%
YoY %	49.35%	95.57%	-73.64%	34.43%	50.51%	93.55%	-	-
Horiz. %	301.57%	201.92%	103.25%	391.61%	291.31%	193.55%	100.00%	-
PBT	240,603	160,807	82,877	333,753	228,245	152,431	82,251	104.40%
YoY %	49.62%	94.03%	-75.17%	46.23%	49.74%	85.32%	-	-
Horiz. %	292.52%	195.51%	100.76%	405.77%	277.50%	185.32%	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	240,603	160,807	82,877	333,753	228,245	152,431	82,251	104.40%
YoY %	49.62%	94.03%	-75.17%	46.23%	49.74%	85.32%	-	-
Horiz. %	292.52%	195.51%	100.76%	405.77%	277.50%	185.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,603	160,807	82,877	333,753	228,245	152,431	82,251	104.40%
YoY %	49.62%	94.03%	-75.17%	46.23%	49.74%	85.32%	-	-
Horiz. %	292.52%	195.51%	100.76%	405.77%	277.50%	185.32%	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	171,915	115,399	58,355	201,936	170,238	112,327	54,539	114.83%
YoY %	48.97%	97.75%	-71.10%	18.62%	51.56%	105.96%	-	-
Horiz. %	315.21%	211.59%	107.00%	370.26%	312.14%	205.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,780,574	3,776,785	3,773,449	3,756,712	3,733,302	3,730,064	3,722,385	1.03%
YoY %	0.10%	0.09%	0.45%	0.63%	0.09%	0.21%	-	-
Horiz. %	101.56%	101.46%	101.37%	100.92%	100.29%	100.21%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	247,145	165,101	84,955	323,988	243,898	162,835	87,172	100.18%
YoY %	49.69%	94.34%	-73.78%	32.84%	49.78%	86.80%	-	-
Horiz. %	283.51%	189.40%	97.46%	371.67%	279.79%	186.80%	100.00%	-
Div Payout %	102.72%	102.67%	102.51%	97.07%	106.86%	106.83%	105.98%	-
YoY %	0.05%	0.16%	5.60%	-9.16%	0.03%	0.80%	-	-
Horiz. %	96.92%	96.88%	96.73%	91.59%	100.83%	100.80%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	3,780,574	3,776,785	3,773,449	3,756,712	3,733,302	3,730,064	3,722,385	1.03%
YoY %	0.10%	0.09%	0.45%	0.63%	0.09%	0.21%	-	-
Horiz. %	101.56%	101.46%	101.37%	100.92%	100.29%	100.21%	100.00%	-
NOSH	3,545,839	3,542,950	3,539,821	3,534,810	3,529,642	3,524,581	3,515,000	0.58%
YoY %	0.08%	0.09%	0.14%	0.15%	0.14%	0.27%	-	-
Horiz. %	100.88%	100.80%	100.71%	100.56%	100.42%	100.27%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	58.33%	58.22%	58.68%	62.30%	57.28%	57.57%	60.13%	-
YoY %	0.19%	-0.78%	-5.81%	8.76%	-0.50%	-4.26%	-	-
Horiz. %	97.01%	96.82%	97.59%	103.61%	95.26%	95.74%	100.00%	-
ROE	6.36%	4.26%	2.20%	8.88%	6.11%	4.09%	2.21%	-
YoY %	49.30%	93.64%	-75.23%	45.34%	49.39%	85.07%	-	-
Horiz. %	287.78%	192.76%	99.55%	401.81%	276.47%	185.07%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	11.63	7.80	3.99	15.19	11.29	7.51	3.89	107.39%
YoY %	49.10%	95.49%	-73.73%	34.54%	50.33%	93.06%	-	-
Horiz. %	298.97%	200.51%	102.57%	390.49%	290.23%	193.06%	100.00%	-
EPS	6.79	4.54	2.34	9.47	6.48	4.33	2.34	103.30%
YoY %	49.56%	94.02%	-75.29%	46.14%	49.65%	85.04%	-	-
Horiz. %	290.17%	194.02%	100.00%	404.70%	276.92%	185.04%	100.00%	-
DPS	6.97	4.66	2.40	9.19	6.91	4.62	2.48	99.02%
YoY %	49.57%	94.17%	-73.88%	33.00%	49.57%	86.29%	-	-
Horiz. %	281.05%	187.90%	96.77%	370.56%	278.63%	186.29%	100.00%	-
NAPS	1.0662	1.066	1.066	1.0656	1.0577	1.0583	1.059	0.45%
YoY %	0.02%	0.00%	0.04%	0.75%	-0.06%	-0.07%	-	-
Horiz. %	100.68%	100.66%	100.66%	100.62%	99.88%	99.93%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,534,810
RPS	11.41	7.64	3.91	14.82	11.02	7.32	3.78	108.72%
YoY %	49.35%	95.40%	-73.62%	34.48%	50.55%	93.65%	-	-
Horiz. %	301.85%	202.12%	103.44%	392.06%	291.53%	193.65%	100.00%	-
EPS	6.65	4.45	2.29	9.23	6.31	4.22	2.28	104.00%
YoY %	49.44%	94.32%	-75.19%	46.28%	49.53%	85.09%	-	-
Horiz. %	291.67%	195.18%	100.44%	404.82%	276.75%	185.09%	100.00%	-
DPS	6.84	4.57	2.35	8.96	6.75	4.50	2.41	100.33%
YoY %	49.67%	94.47%	-73.77%	32.74%	50.00%	86.72%	-	-
Horiz. %	283.82%	189.63%	97.51%	371.78%	280.08%	186.72%	100.00%	-
NAPS	1.0457	1.0446	1.0437	1.0391	1.0326	1.0317	1.0296	1.03%
YoY %	0.11%	0.09%	0.44%	0.63%	0.09%	0.20%	-	-
Horiz. %	101.56%	101.46%	101.37%	100.92%	100.29%	100.20%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	2.04	1.91	1.85	1.73	1.69	1.74	1.55	-
P/RPS	17.54	24.50	46.37	11.39	14.97	23.16	39.83	-42.08%
YoY %	-28.41%	-47.16%	307.11%	-23.91%	-35.36%	-41.85%	-	-
Horiz. %	44.04%	61.51%	116.42%	28.60%	37.58%	58.15%	100.00%	-
P/EPS	30.06	42.08	79.02	18.27	26.13	40.23	66.24	-40.91%
YoY %	-28.56%	-46.75%	332.51%	-30.08%	-35.05%	-39.27%	-	-
Horiz. %	45.38%	63.53%	119.29%	27.58%	39.45%	60.73%	100.00%	-
EY	3.33	2.38	1.27	5.47	3.83	2.49	1.51	69.34%
YoY %	39.92%	87.40%	-76.78%	42.82%	53.82%	64.90%	-	-
Horiz. %	220.53%	157.62%	84.11%	362.25%	253.64%	164.90%	100.00%	-
DY	3.42	2.44	1.30	5.31	4.09	2.66	1.60	65.85%
YoY %	40.16%	87.69%	-75.52%	29.83%	53.76%	66.25%	-	-
Horiz. %	213.75%	152.50%	81.25%	331.87%	255.62%	166.25%	100.00%	-
P/NAPS	1.91	1.79	1.74	1.62	1.60	1.64	1.46	19.59%
YoY %	6.70%	2.87%	7.41%	1.25%	-2.44%	12.33%	-	-
Horiz. %	130.82%	122.60%	119.18%	110.96%	109.59%	112.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	23/10/19	23/07/19	24/04/19	23/01/19	24/10/18	13/07/18	23/04/18	-
Price	1.96	1.96	1.85	1.78	1.70	1.67	1.52	-
P/RPS	16.85	25.14	46.37	11.71	15.06	22.23	39.06	-42.87%
YoY %	-32.98%	-45.78%	295.99%	-22.24%	-32.25%	-43.09%	-	-
Horiz. %	43.14%	64.36%	118.71%	29.98%	38.56%	56.91%	100.00%	-
P/EPS	28.89	43.18	79.02	18.80	26.29	38.61	64.96	-41.70%
YoY %	-33.09%	-45.36%	320.32%	-28.49%	-31.91%	-40.56%	-	-
Horiz. %	44.47%	66.47%	121.64%	28.94%	40.47%	59.44%	100.00%	-
EY	3.46	2.32	1.27	5.32	3.80	2.59	1.54	71.45%
YoY %	49.14%	82.68%	-76.13%	40.00%	46.72%	68.18%	-	-
Horiz. %	224.68%	150.65%	82.47%	345.45%	246.75%	168.18%	100.00%	-
DY	3.56	2.38	1.30	5.16	4.06	2.77	1.63	68.25%
YoY %	49.58%	83.08%	-74.81%	27.09%	46.57%	69.94%	-	-
Horiz. %	218.40%	146.01%	79.75%	316.56%	249.08%	169.94%	100.00%	-
P/NAPS	1.84	1.84	1.74	1.67	1.61	1.58	1.44	17.73%
YoY %	0.00%	5.75%	4.19%	3.73%	1.90%	9.72%	-	-
Horiz. %	127.78%	127.78%	120.83%	115.97%	111.81%	109.72%	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