[KIPREIT] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[KIPREIT] KIP REAL ESTATE INVESTMENT TRUST
Announcement Date
20-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -72.24%
YoY- -52.27%
Quarter Report
Latest QR
Upcoming QR
KIPREIT's Result
KIPREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 74,249 54,846 36,853 18,234 74,540 57,640 38,224 55.74%
PBT 35,221 25,956 17,512 8,852 31,883 36,880 27,773 17.17%
Tax 0 0 0 0 0 0 0 -
NP 35,221 25,956 17,512 8,852 31,883 36,880 27,773 17.17%
-
NP to SH 35,221 25,956 17,512 8,852 31,883 36,880 27,773 17.17%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 39,028 28,890 19,341 9,382 42,657 20,760 10,451 140.89%
-
Net Worth 513,384 512,172 511,767 510,959 509,847 522,530 522,278 -1.13%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 34,562 23,951 15,866 7,832 31,227 23,496 - -
Div Payout % 98.13% 92.28% 90.60% 88.48% 97.94% 63.71% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 513,384 512,172 511,767 510,959 509,847 522,530 522,278 -1.13%
NOSH 505,300 505,300 505,300 505,300 505,300 505,300 505,300 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 47.44% 47.33% 47.52% 48.55% 42.77% 63.98% 72.66% -
ROE 6.86% 5.07% 3.42% 1.73% 6.25% 7.06% 5.32% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.69 10.85 7.29 3.61 14.75 11.41 7.56 55.77%
EPS 6.97 5.14 3.47 1.75 6.31 7.30 5.50 17.12%
DPS 6.84 4.74 3.14 1.55 6.18 4.65 0.00 -
NAPS 1.016 1.0136 1.0128 1.0112 1.009 1.0341 1.0336 -1.13%
Adjusted Per Share Value based on latest NOSH - 505,300
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.30 6.87 4.61 2.28 9.33 7.22 4.79 55.69%
EPS 4.41 3.25 2.19 1.11 3.99 4.62 3.48 17.12%
DPS 4.33 3.00 1.99 0.98 3.91 2.94 0.00 -
NAPS 0.6428 0.6413 0.6408 0.6398 0.6384 0.6543 0.654 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.845 0.88 0.81 0.815 0.795 0.765 0.86 -
P/RPS 5.75 8.11 11.11 22.59 5.39 6.71 11.37 -36.55%
P/EPS 12.12 17.13 23.37 46.52 12.60 10.48 15.65 -15.68%
EY 8.25 5.84 4.28 2.15 7.94 9.54 6.39 18.58%
DY 8.09 5.39 3.88 1.90 7.77 6.08 0.00 -
P/NAPS 0.83 0.87 0.80 0.81 0.79 0.74 0.83 0.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/07/21 20/04/21 19/01/21 20/10/20 29/07/20 23/04/20 16/01/20 -
Price 0.85 0.885 0.815 0.80 0.815 0.79 0.90 -
P/RPS 5.78 8.15 11.17 22.17 5.52 6.93 11.90 -38.23%
P/EPS 12.19 17.23 23.52 45.67 12.92 10.82 16.37 -17.85%
EY 8.20 5.80 4.25 2.19 7.74 9.24 6.11 21.69%
DY 8.05 5.36 3.85 1.94 7.58 5.89 0.00 -
P/NAPS 0.84 0.87 0.80 0.79 0.81 0.76 0.87 -2.31%

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