[IGBREIT] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -23.73%
YoY- -38.71%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 498,199 494,960 489,190 487,356 478,954 473,069 461,768 5.19%
PBT 257,032 256,905 253,998 257,104 337,111 329,780 317,617 -13.17%
Tax 0 0 0 0 0 0 0 -
NP 257,032 256,905 253,998 257,104 337,111 329,780 317,617 -13.17%
-
NP to SH 257,032 256,905 253,998 257,104 337,111 329,780 317,617 -13.17%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 241,167 238,055 235,192 230,252 141,843 143,289 144,151 40.97%
-
Net Worth 3,654,128 3,735,063 3,642,715 3,731,870 3,646,610 3,730,607 3,644,218 0.18%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 281,441 282,414 282,414 287,806 287,806 266,820 266,820 3.62%
Div Payout % 109.50% 109.93% 111.19% 111.94% 85.37% 80.91% 84.01% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 3,654,128 3,735,063 3,642,715 3,731,870 3,646,610 3,730,607 3,644,218 0.18%
NOSH 3,471,526 3,467,381 3,450,194 3,464,095 3,446,701 3,443,743 3,429,207 0.82%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 51.59% 51.90% 51.92% 52.75% 70.38% 69.71% 68.78% -
ROE 7.03% 6.88% 6.97% 6.89% 9.24% 8.84% 8.72% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.35 14.27 14.18 14.07 13.90 13.74 13.47 4.31%
EPS 7.40 7.41 7.36 7.42 9.78 9.58 9.26 -13.89%
DPS 8.13 8.19 8.19 8.37 8.37 7.79 7.79 2.89%
NAPS 1.0526 1.0772 1.0558 1.0773 1.058 1.0833 1.0627 -0.63%
Adjusted Per Share Value based on latest NOSH - 3,464,095
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.78 13.69 13.53 13.48 13.25 13.08 12.77 5.21%
EPS 7.11 7.11 7.03 7.11 9.32 9.12 8.79 -13.19%
DPS 7.78 7.81 7.81 7.96 7.96 7.38 7.38 3.58%
NAPS 1.0107 1.0331 1.0076 1.0322 1.0086 1.0319 1.008 0.17%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.61 1.53 1.34 1.28 1.33 1.33 1.31 -
P/RPS 11.22 10.72 9.45 9.10 9.57 9.68 9.73 9.97%
P/EPS 21.74 20.65 18.20 17.25 13.60 13.89 14.14 33.24%
EY 4.60 4.84 5.49 5.80 7.35 7.20 7.07 -24.93%
DY 5.05 5.35 6.11 6.54 6.29 5.86 5.95 -10.36%
P/NAPS 1.53 1.42 1.27 1.19 1.26 1.23 1.23 15.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/07/16 26/04/16 26/01/16 27/10/15 28/07/15 28/04/15 27/01/15 -
Price 1.65 1.50 1.38 1.31 1.29 1.37 1.31 -
P/RPS 11.50 10.51 9.73 9.31 9.28 9.97 9.73 11.79%
P/EPS 22.29 20.25 18.75 17.65 13.19 14.31 14.14 35.48%
EY 4.49 4.94 5.33 5.67 7.58 6.99 7.07 -26.13%
DY 4.93 5.46 5.93 6.39 6.49 5.69 5.95 -11.79%
P/NAPS 1.57 1.39 1.31 1.22 1.22 1.26 1.23 17.68%

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