[KIPREIT] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[KIPREIT] KIP REAL ESTATE INVESTMENT TRUST
Announcement Date
19-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -2.56%
YoY- -53.66%
Quarter Report
Latest QR
Upcoming QR
KIPREIT's Result
KIPREIT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 73,152 74,249 71,745 73,169 74,284 74,540 73,844 -0.62%
PBT 34,740 35,221 20,958 21,622 22,190 31,883 48,405 -19.82%
Tax 0 0 0 0 0 0 0 -
NP 34,740 35,221 20,958 21,622 22,190 31,883 48,405 -19.82%
-
NP to SH 34,740 35,221 20,958 21,622 22,190 31,883 48,405 -19.82%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 38,412 39,028 50,787 51,547 52,094 42,657 25,439 31.58%
-
Net Worth 511,161 513,384 512,172 511,767 510,959 509,847 522,530 -1.45%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 34,562 34,562 31,682 31,278 23,243 15,411 7,680 172.32%
Div Payout % 99.49% 98.13% 151.17% 144.66% 104.75% 48.34% 15.87% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 511,161 513,384 512,172 511,767 510,959 509,847 522,530 -1.45%
NOSH 505,300 505,300 505,300 505,300 505,300 505,300 505,300 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 47.49% 47.44% 29.21% 29.55% 29.87% 42.77% 65.55% -
ROE 6.80% 6.86% 4.09% 4.22% 4.34% 6.25% 9.26% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.48 14.69 14.20 14.48 14.70 14.75 14.61 -0.59%
EPS 6.88 6.97 4.15 4.28 4.39 6.31 9.58 -19.78%
DPS 6.84 6.84 6.27 6.19 4.60 3.05 1.52 172.31%
NAPS 1.0116 1.016 1.0136 1.0128 1.0112 1.009 1.0341 -1.45%
Adjusted Per Share Value based on latest NOSH - 505,300
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.82 12.00 11.60 11.83 12.01 12.05 11.94 -0.67%
EPS 5.62 5.69 3.39 3.50 3.59 5.15 7.82 -19.75%
DPS 5.59 5.59 5.12 5.06 3.76 2.49 1.24 172.64%
NAPS 0.8263 0.8299 0.8279 0.8273 0.826 0.8242 0.8447 -1.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.85 0.845 0.88 0.81 0.815 0.795 0.765 -
P/RPS 5.87 5.75 6.20 5.59 5.54 5.39 5.23 7.99%
P/EPS 12.36 12.12 21.22 18.93 18.56 12.60 7.99 33.72%
EY 8.09 8.25 4.71 5.28 5.39 7.94 12.52 -25.23%
DY 8.05 8.09 7.13 7.64 5.64 3.84 1.99 153.66%
P/NAPS 0.84 0.83 0.87 0.80 0.81 0.79 0.74 8.80%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 20/10/21 29/07/21 20/04/21 19/01/21 20/10/20 29/07/20 23/04/20 -
Price 0.84 0.85 0.885 0.815 0.80 0.815 0.79 -
P/RPS 5.80 5.78 6.23 5.63 5.44 5.52 5.41 4.74%
P/EPS 12.22 12.19 21.34 19.05 18.22 12.92 8.25 29.90%
EY 8.18 8.20 4.69 5.25 5.49 7.74 12.13 -23.08%
DY 8.14 8.05 7.08 7.60 5.75 3.74 1.92 161.71%
P/NAPS 0.83 0.84 0.87 0.80 0.79 0.81 0.76 6.04%

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