[IGBREIT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
23-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -76.05%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 535,689 398,483 264,758 136,790 524,918 390,564 260,976 61.30%
PBT 333,753 228,245 152,431 82,251 343,366 226,239 143,110 75.59%
Tax 0 0 0 0 0 0 0 -
NP 333,753 228,245 152,431 82,251 343,366 226,239 143,110 75.59%
-
NP to SH 333,753 228,245 152,431 82,251 343,366 226,239 143,110 75.59%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 201,936 170,238 112,327 54,539 181,552 164,325 117,866 43.04%
-
Net Worth 3,756,712 3,733,302 3,730,064 3,722,385 3,723,205 3,763,061 3,673,623 1.49%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 323,988 243,898 162,835 87,172 326,048 153,394 153,257 64.49%
Div Payout % 97.07% 106.86% 106.83% 105.98% 94.96% 67.80% 107.09% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,756,712 3,733,302 3,730,064 3,722,385 3,723,205 3,763,061 3,673,623 1.49%
NOSH 3,534,810 3,529,642 3,524,581 3,515,000 3,513,451 3,502,151 3,499,021 0.67%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 62.30% 57.28% 57.57% 60.13% 65.41% 57.93% 54.84% -
ROE 8.88% 6.11% 4.09% 2.21% 9.22% 6.01% 3.90% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.19 11.29 7.51 3.89 14.94 11.15 7.46 60.44%
EPS 9.47 6.48 4.33 2.34 9.80 6.46 4.09 74.75%
DPS 9.19 6.91 4.62 2.48 9.28 4.38 4.38 63.67%
NAPS 1.0656 1.0577 1.0583 1.059 1.0597 1.0745 1.0499 0.99%
Adjusted Per Share Value based on latest NOSH - 3,515,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.82 11.02 7.32 3.78 14.52 10.80 7.22 61.30%
EPS 9.23 6.31 4.22 2.28 9.50 6.26 3.96 75.52%
DPS 8.96 6.75 4.50 2.41 9.02 4.24 4.24 64.45%
NAPS 1.0391 1.0326 1.0317 1.0296 1.0298 1.0408 1.0161 1.49%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.73 1.69 1.74 1.55 1.80 1.75 1.76 -
P/RPS 11.39 14.97 23.16 39.83 12.05 15.69 23.60 -38.39%
P/EPS 18.27 26.13 40.23 66.24 18.42 27.09 43.03 -43.42%
EY 5.47 3.83 2.49 1.51 5.43 3.69 2.32 76.87%
DY 5.31 4.09 2.66 1.60 5.16 2.50 2.49 65.44%
P/NAPS 1.62 1.60 1.64 1.46 1.70 1.63 1.68 -2.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 23/01/19 24/10/18 13/07/18 23/04/18 23/01/18 08/11/17 02/08/17 -
Price 1.78 1.70 1.67 1.52 1.61 1.62 1.73 -
P/RPS 11.71 15.06 22.23 39.06 10.78 14.53 23.19 -36.50%
P/EPS 18.80 26.29 38.61 64.96 16.47 25.08 42.30 -41.67%
EY 5.32 3.80 2.59 1.54 6.07 3.99 2.36 71.66%
DY 5.16 4.06 2.77 1.63 5.76 2.70 2.53 60.61%
P/NAPS 1.67 1.61 1.58 1.44 1.52 1.51 1.65 0.80%

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