[KIPREIT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[KIPREIT] KIP REAL ESTATE INVESTMENT TRUST
Announcement Date
20-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -76.23%
YoY- -5.43%
Quarter Report
Latest QR
Upcoming QR
KIPREIT's Result
KIPREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 73,700 54,479 35,649 17,137 74,249 54,846 36,853 58.93%
PBT 75,509 26,547 17,421 8,371 35,221 25,956 17,512 165.62%
Tax 0 0 0 0 0 0 0 -
NP 75,509 26,547 17,421 8,371 35,221 25,956 17,512 165.62%
-
NP to SH 75,509 26,547 17,421 8,371 35,221 25,956 17,512 165.62%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,809 27,932 18,228 8,766 39,028 28,890 19,341 -
-
Net Worth 554,516 513,637 512,374 511,161 513,384 512,172 511,767 5.50%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 34,360 23,749 15,664 7,832 34,562 23,951 15,866 67.62%
Div Payout % 45.51% 89.46% 89.92% 93.56% 98.13% 92.28% 90.60% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 554,516 513,637 512,374 511,161 513,384 512,172 511,767 5.50%
NOSH 505,300 505,300 505,300 505,300 505,300 505,300 505,300 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 102.45% 48.73% 48.87% 48.85% 47.44% 47.33% 47.52% -
ROE 13.62% 5.17% 3.40% 1.64% 6.86% 5.07% 3.42% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.59 10.78 7.06 3.39 14.69 10.85 7.29 59.01%
EPS 14.94 5.25 3.45 1.66 6.97 5.14 3.47 165.36%
DPS 6.80 4.70 3.10 1.55 6.84 4.74 3.14 67.62%
NAPS 1.0974 1.0165 1.014 1.0116 1.016 1.0136 1.0128 5.50%
Adjusted Per Share Value based on latest NOSH - 505,300
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.23 6.82 4.46 2.15 9.30 6.87 4.61 59.05%
EPS 9.45 3.32 2.18 1.05 4.41 3.25 2.19 165.75%
DPS 4.30 2.97 1.96 0.98 4.33 3.00 1.99 67.37%
NAPS 0.6943 0.6431 0.6416 0.64 0.6428 0.6413 0.6408 5.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.89 0.855 0.835 0.85 0.845 0.88 0.81 -
P/RPS 6.10 7.93 11.84 25.06 5.75 8.11 11.11 -33.02%
P/EPS 5.96 16.27 24.22 51.31 12.12 17.13 23.37 -59.88%
EY 16.79 6.14 4.13 1.95 8.25 5.84 4.28 149.35%
DY 7.64 5.50 3.71 1.82 8.09 5.39 3.88 57.29%
P/NAPS 0.81 0.84 0.82 0.84 0.83 0.87 0.80 0.83%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 20/04/22 19/01/22 20/10/21 29/07/21 20/04/21 19/01/21 -
Price 0.905 0.86 0.85 0.84 0.85 0.885 0.815 -
P/RPS 6.20 7.98 12.05 24.77 5.78 8.15 11.17 -32.53%
P/EPS 6.06 16.37 24.65 50.71 12.19 17.23 23.52 -59.60%
EY 16.51 6.11 4.06 1.97 8.20 5.80 4.25 147.73%
DY 7.51 5.47 3.65 1.85 8.05 5.36 3.85 56.30%
P/NAPS 0.82 0.85 0.84 0.83 0.84 0.87 0.80 1.66%

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