[IGBREIT] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 25.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 443,480 430,726 419,388 323,715 216,670 115,285 12,308 993.30%
PBT 320,379 311,945 300,750 253,329 202,603 153,292 6,405 1260.81%
Tax 0 0 0 0 0 0 0 -
NP 320,379 311,945 300,750 253,329 202,603 153,292 6,405 1260.81%
-
NP to SH 320,379 311,945 300,750 253,329 202,603 153,292 6,405 1260.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 123,101 118,781 118,638 70,386 14,067 -38,007 5,903 659.03%
-
Net Worth 3,636,567 3,575,794 3,532,416 3,475,241 3,536,108 3,484,146 3,370,715 5.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 240,028 240,028 178,994 178,994 62,222 62,222 - -
Div Payout % 74.92% 76.95% 59.52% 70.66% 30.71% 40.59% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,636,567 3,575,794 3,532,416 3,475,241 3,536,108 3,484,146 3,370,715 5.19%
NOSH 3,416,863 3,414,297 3,406,708 3,404,429 3,400,758 3,400,161 3,371,052 0.90%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 72.24% 72.42% 71.71% 78.26% 93.51% 132.97% 52.04% -
ROE 8.81% 8.72% 8.51% 7.29% 5.73% 4.40% 0.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.98 12.62 12.31 9.51 6.37 3.39 0.37 973.96%
EPS 9.38 9.14 8.83 7.44 5.96 4.51 0.19 1248.95%
DPS 7.04 7.04 5.26 5.26 1.83 1.83 0.00 -
NAPS 1.0643 1.0473 1.0369 1.0208 1.0398 1.0247 0.9999 4.25%
Adjusted Per Share Value based on latest NOSH - 3,404,429
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.27 11.91 11.60 8.95 5.99 3.19 0.34 994.44%
EPS 8.86 8.63 8.32 7.01 5.60 4.24 0.18 1246.29%
DPS 6.64 6.64 4.95 4.95 1.72 1.72 0.00 -
NAPS 1.0059 0.989 0.9771 0.9612 0.9781 0.9637 0.9323 5.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.14 1.19 1.24 1.33 1.41 1.33 1.37 -
P/RPS 8.78 9.43 10.07 13.99 22.13 39.23 375.23 -91.83%
P/EPS 12.16 13.02 14.05 17.87 23.67 29.50 721.05 -93.44%
EY 8.22 7.68 7.12 5.59 4.23 3.39 0.14 1414.39%
DY 6.18 5.92 4.24 3.95 1.30 1.38 0.00 -
P/NAPS 1.07 1.14 1.20 1.30 1.36 1.30 1.37 -15.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/04/14 28/01/14 24/10/13 30/07/13 - - - -
Price 1.16 1.17 1.22 1.26 0.00 0.00 0.00 -
P/RPS 8.94 9.27 9.91 13.25 0.00 0.00 0.00 -
P/EPS 12.37 12.81 13.82 16.93 0.00 0.00 0.00 -
EY 8.08 7.81 7.24 5.91 0.00 0.00 0.00 -
DY 6.07 6.02 4.31 4.17 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 1.18 1.23 0.00 0.00 0.00 -

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
Post a Comment