[IGBREIT] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[IGBREIT] IGB REAL ESTATE INV TRUST

Announcement Date

25-Jan-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 6.58%

YoY- 9.39%

Quarter Report

IGBReit-Interim Report-Dec16-170125.pdf

Latest QR

Upcoming QR

IGBREIT's Result

IGBREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	516,218	512,509	509,789	507,344	503,123	498,199	494,960	2.84%
YoY %	0.72%	0.53%	0.48%	0.84%	0.99%	0.65%	-	-
Horiz. %	104.29%	103.55%	103.00%	102.50%	101.65%	100.65%	100.00%	-
PBT	296,529	282,172	280,415	277,836	260,679	257,032	256,905	10.02%
YoY %	5.09%	0.63%	0.93%	6.58%	1.42%	0.05%	-	-
Horiz. %	115.42%	109.84%	109.15%	108.15%	101.47%	100.05%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	296,529	282,172	280,415	277,836	260,679	257,032	256,905	10.02%
YoY %	5.09%	0.63%	0.93%	6.58%	1.42%	0.05%	-	-
Horiz. %	115.42%	109.84%	109.15%	108.15%	101.47%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	296,529	282,172	280,415	277,836	260,679	257,032	256,905	10.02%
YoY %	5.09%	0.63%	0.93%	6.58%	1.42%	0.05%	-	-
Horiz. %	115.42%	109.84%	109.15%	108.15%	101.47%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	219,689	230,337	229,374	229,508	242,444	241,167	238,055	-5.20%
YoY %	-4.62%	0.42%	-0.06%	-5.34%	0.53%	1.31%	-	-
Horiz. %	92.28%	96.76%	96.35%	96.41%	101.84%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,768,865	3,664,692	3,747,361	3,657,515	3,727,581	3,654,128	3,735,063	0.60%
YoY %	2.84%	-2.21%	2.46%	-1.88%	2.01%	-2.17%	-	-
Horiz. %	100.90%	98.12%	100.33%	97.92%	99.80%	97.83%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	302,511	302,511	302,721	302,721	281,441	281,441	282,414	4.68%
YoY %	0.00%	-0.07%	0.00%	7.56%	0.00%	-0.34%	-	-
Horiz. %	107.12%	107.12%	107.19%	107.19%	99.66%	99.66%	100.00%	-
Div Payout %	102.02%	107.21%	107.95%	108.96%	107.96%	109.50%	109.93%	-
YoY %	-4.84%	-0.69%	-0.93%	0.93%	-1.41%	-0.39%	-	-
Horiz. %	92.80%	97.53%	98.20%	99.12%	98.21%	99.61%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	3,768,865	3,664,692	3,747,361	3,657,515	3,727,581	3,654,128	3,735,063	0.60%
YoY %	2.84%	-2.21%	2.46%	-1.88%	2.01%	-2.17%	-	-
Horiz. %	100.90%	98.12%	100.33%	97.92%	99.80%	97.83%	100.00%	-
NOSH	3,507,552	3,490,515	3,490,462	3,479,703	3,473,333	3,471,526	3,467,381	0.77%
YoY %	0.49%	0.00%	0.31%	0.18%	0.05%	0.12%	-	-
Horiz. %	101.16%	100.67%	100.67%	100.36%	100.17%	100.12%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	57.44%	55.06%	55.01%	54.76%	51.81%	51.59%	51.90%	-
YoY %	4.32%	0.09%	0.46%	5.69%	0.43%	-0.60%	-	-
Horiz. %	110.67%	106.09%	105.99%	105.51%	99.83%	99.40%	100.00%	-
ROE	7.87%	7.70%	7.48%	7.60%	6.99%	7.03%	6.88%	-
YoY %	2.21%	2.94%	-1.58%	8.73%	-0.57%	2.18%	-	-
Horiz. %	114.39%	111.92%	108.72%	110.47%	101.60%	102.18%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	14.72	14.68	14.61	14.58	14.49	14.35	14.27	2.08%
YoY %	0.27%	0.48%	0.21%	0.62%	0.98%	0.56%	-	-
Horiz. %	103.15%	102.87%	102.38%	102.17%	101.54%	100.56%	100.00%	-
EPS	8.45	8.08	8.03	7.98	7.51	7.40	7.41	9.14%
YoY %	4.58%	0.62%	0.63%	6.26%	1.49%	-0.13%	-	-
Horiz. %	114.04%	109.04%	108.37%	107.69%	101.35%	99.87%	100.00%	-
DPS	8.68	8.68	8.71	8.71	8.13	8.13	8.19	3.94%
YoY %	0.00%	-0.34%	0.00%	7.13%	0.00%	-0.73%	-	-
Horiz. %	105.98%	105.98%	106.35%	106.35%	99.27%	99.27%	100.00%	-
NAPS	1.0745	1.0499	1.0736	1.0511	1.0732	1.0526	1.0772	-0.16%
YoY %	2.34%	-2.21%	2.14%	-2.06%	1.96%	-2.28%	-	-
Horiz. %	99.75%	97.47%	99.67%	97.58%	99.63%	97.72%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,479,703
RPS	14.28	14.18	14.10	14.03	13.92	13.78	13.69	2.85%
YoY %	0.71%	0.57%	0.50%	0.79%	1.02%	0.66%	-	-
Horiz. %	104.31%	103.58%	102.99%	102.48%	101.68%	100.66%	100.00%	-
EPS	8.20	7.80	7.76	7.68	7.21	7.11	7.11	9.96%
YoY %	5.13%	0.52%	1.04%	6.52%	1.41%	0.00%	-	-
Horiz. %	115.33%	109.70%	109.14%	108.02%	101.41%	100.00%	100.00%	-
DPS	8.37	8.37	8.37	8.37	7.78	7.78	7.81	4.72%
YoY %	0.00%	0.00%	0.00%	7.58%	0.00%	-0.38%	-	-
Horiz. %	107.17%	107.17%	107.17%	107.17%	99.62%	99.62%	100.00%	-
NAPS	1.0425	1.0136	1.0365	1.0117	1.031	1.0107	1.0331	0.60%
YoY %	2.85%	-2.21%	2.45%	-1.87%	2.01%	-2.17%	-	-
Horiz. %	100.91%	98.11%	100.33%	97.93%	99.80%	97.83%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.75	1.76	1.69	1.61	1.64	1.61	1.53	-
P/RPS	11.89	11.99	11.57	11.04	11.32	11.22	10.72	7.14%
YoY %	-0.83%	3.63%	4.80%	-2.47%	0.89%	4.66%	-	-
Horiz. %	110.91%	111.85%	107.93%	102.99%	105.60%	104.66%	100.00%	-
P/EPS	20.70	21.77	21.04	20.16	21.85	21.74	20.65	0.16%
YoY %	-4.92%	3.47%	4.37%	-7.73%	0.51%	5.28%	-	-
Horiz. %	100.24%	105.42%	101.89%	97.63%	105.81%	105.28%	100.00%	-
EY	4.83	4.59	4.75	4.96	4.58	4.60	4.84	-0.13%
YoY %	5.23%	-3.37%	-4.23%	8.30%	-0.43%	-4.96%	-	-
Horiz. %	99.79%	94.83%	98.14%	102.48%	94.63%	95.04%	100.00%	-
DY	4.96	4.93	5.15	5.41	4.96	5.05	5.35	-4.91%
YoY %	0.61%	-4.27%	-4.81%	9.07%	-1.78%	-5.61%	-	-
Horiz. %	92.71%	92.15%	96.26%	101.12%	92.71%	94.39%	100.00%	-
P/NAPS	1.63	1.68	1.57	1.53	1.53	1.53	1.42	9.62%
YoY %	-2.98%	7.01%	2.61%	0.00%	0.00%	7.75%	-	-
Horiz. %	114.79%	118.31%	110.56%	107.75%	107.75%	107.75%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	08/11/17	02/08/17	25/04/17	25/01/17	25/10/16	26/07/16	26/04/16	-
Price	1.62	1.73	1.69	1.75	1.62	1.65	1.50	-
P/RPS	11.01	11.78	11.57	12.00	11.18	11.50	10.51	3.14%
YoY %	-6.54%	1.82%	-3.58%	7.33%	-2.78%	9.42%	-	-
Horiz. %	104.76%	112.08%	110.09%	114.18%	106.37%	109.42%	100.00%	-
P/EPS	19.16	21.40	21.04	21.92	21.59	22.29	20.25	-3.61%
YoY %	-10.47%	1.71%	-4.01%	1.53%	-3.14%	10.07%	-	-
Horiz. %	94.62%	105.68%	103.90%	108.25%	106.62%	110.07%	100.00%	-
EY	5.22	4.67	4.75	4.56	4.63	4.49	4.94	3.74%
YoY %	11.78%	-1.68%	4.17%	-1.51%	3.12%	-9.11%	-	-
Horiz. %	105.67%	94.53%	96.15%	92.31%	93.72%	90.89%	100.00%	-
DY	5.36	5.02	5.15	4.98	5.02	4.93	5.46	-1.22%
YoY %	6.77%	-2.52%	3.41%	-0.80%	1.83%	-9.71%	-	-
Horiz. %	98.17%	91.94%	94.32%	91.21%	91.94%	90.29%	100.00%	-
P/NAPS	1.51	1.65	1.57	1.66	1.51	1.57	1.39	5.67%
YoY %	-8.48%	5.10%	-5.42%	9.93%	-3.82%	12.95%	-	-
Horiz. %	108.63%	118.71%	112.95%	119.42%	108.63%	112.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos