[IGBREIT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -77.99%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 489,190 367,757 246,802 125,440 461,768 342,169 229,616 65.34%
PBT 253,998 200,865 135,740 69,908 317,617 261,378 116,246 68.14%
Tax 0 0 0 0 0 0 0 -
NP 253,998 200,865 135,740 69,908 317,617 261,378 116,246 68.14%
-
NP to SH 253,998 200,865 135,740 69,908 317,617 261,378 116,246 68.14%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 235,192 166,892 111,062 55,532 144,151 80,791 113,370 62.44%
-
Net Worth 3,653,556 3,724,472 3,654,272 3,730,607 3,652,939 3,726,955 3,574,821 1.45%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 283,411 154,538 154,391 - 267,774 133,608 133,391 65.04%
Div Payout % 111.58% 76.94% 113.74% - 84.31% 51.12% 114.75% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 3,653,556 3,724,472 3,654,272 3,730,607 3,652,939 3,726,955 3,574,821 1.45%
NOSH 3,460,463 3,457,228 3,453,943 3,443,743 3,437,413 3,434,664 3,429,085 0.60%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 51.92% 54.62% 55.00% 55.73% 68.78% 76.39% 50.63% -
ROE 6.95% 5.39% 3.71% 1.87% 8.69% 7.01% 3.25% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.14 10.64 7.15 3.64 13.43 9.96 6.70 64.30%
EPS 7.34 5.81 3.93 2.03 9.24 7.61 3.39 67.12%
DPS 8.19 4.47 4.47 0.00 7.79 3.89 3.89 64.04%
NAPS 1.0558 1.0773 1.058 1.0833 1.0627 1.0851 1.0425 0.84%
Adjusted Per Share Value based on latest NOSH - 3,443,743
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.53 10.17 6.83 3.47 12.77 9.46 6.35 65.35%
EPS 7.03 5.56 3.75 1.93 8.79 7.23 3.22 68.05%
DPS 7.84 4.27 4.27 0.00 7.41 3.70 3.69 65.04%
NAPS 1.0106 1.0302 1.0108 1.0319 1.0104 1.0309 0.9888 1.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.34 1.28 1.33 1.33 1.31 1.32 1.22 -
P/RPS 9.48 12.03 18.61 36.51 9.75 13.25 18.22 -35.23%
P/EPS 18.26 22.03 33.84 65.52 14.18 17.35 35.99 -36.30%
EY 5.48 4.54 2.95 1.53 7.05 5.77 2.78 57.01%
DY 6.11 3.49 3.36 0.00 5.95 2.95 3.19 54.04%
P/NAPS 1.27 1.19 1.26 1.23 1.23 1.22 1.17 5.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/01/16 27/10/15 28/07/15 28/04/15 27/01/15 29/10/14 24/07/14 -
Price 1.38 1.31 1.29 1.37 1.31 1.30 1.26 -
P/RPS 9.76 12.32 18.05 37.61 9.75 13.05 18.82 -35.37%
P/EPS 18.80 22.55 32.82 67.49 14.18 17.08 37.17 -36.44%
EY 5.32 4.44 3.05 1.48 7.05 5.85 2.69 57.36%
DY 5.93 3.41 3.47 0.00 5.95 2.99 3.09 54.24%
P/NAPS 1.31 1.22 1.22 1.26 1.23 1.20 1.21 5.42%

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