[KIPREIT] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[KIPREIT] KIP REAL ESTATE INVESTMENT TRUST
Announcement Date
17-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -1.21%
YoY- 113.53%
Quarter Report
Latest QR
Upcoming QR
KIPREIT's Result
KIPREIT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 86,769 83,751 80,580 77,590 75,912 73,700 73,883 11.30%
PBT 62,386 60,790 76,413 75,012 75,931 75,509 35,813 44.72%
Tax 0 0 0 0 0 0 0 -
NP 62,386 60,790 76,413 75,012 75,931 75,509 35,813 44.72%
-
NP to SH 62,386 60,790 76,413 75,012 75,931 75,509 35,813 44.72%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 24,383 22,961 4,167 2,578 -19 -1,809 38,070 -25.67%
-
Net Worth 659,719 659,962 636,019 611,660 611,950 554,516 513,637 18.14%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 37,553 36,549 36,549 35,485 34,923 34,360 34,360 6.09%
Div Payout % 60.19% 60.12% 47.83% 47.31% 45.99% 45.51% 95.94% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 659,719 659,962 636,019 611,660 611,950 554,516 513,637 18.14%
NOSH 606,360 606,360 606,360 578,950 578,950 505,300 505,300 12.91%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 71.90% 72.58% 94.83% 96.68% 100.03% 102.45% 48.47% -
ROE 9.46% 9.21% 12.01% 12.26% 12.41% 13.62% 6.97% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.31 13.81 13.65 13.40 13.11 14.59 14.62 -1.41%
EPS 10.29 10.03 12.95 12.96 13.12 14.94 7.09 28.15%
DPS 6.19 6.03 6.19 6.13 6.03 6.80 6.80 -6.06%
NAPS 1.088 1.0884 1.0776 1.0565 1.057 1.0974 1.0165 4.63%
Adjusted Per Share Value based on latest NOSH - 578,950
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.86 10.49 10.09 9.72 9.51 9.23 9.25 11.27%
EPS 7.81 7.61 9.57 9.39 9.51 9.45 4.48 44.79%
DPS 4.70 4.58 4.58 4.44 4.37 4.30 4.30 6.10%
NAPS 0.8261 0.8264 0.7964 0.7659 0.7663 0.6943 0.6431 18.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.89 0.90 0.905 0.905 0.89 0.89 0.855 -
P/RPS 6.22 6.52 6.63 6.75 6.79 6.10 5.85 4.16%
P/EPS 8.65 8.98 6.99 6.98 6.79 5.96 12.06 -19.85%
EY 11.56 11.14 14.31 14.32 14.74 16.79 8.29 24.79%
DY 6.96 6.70 6.84 6.77 6.78 7.64 7.95 -8.47%
P/NAPS 0.82 0.83 0.84 0.86 0.84 0.81 0.84 -1.59%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/10/23 25/07/23 19/04/23 17/01/23 26/10/22 28/07/22 20/04/22 -
Price 0.895 0.90 0.905 0.905 0.895 0.905 0.86 -
P/RPS 6.25 6.52 6.63 6.75 6.83 6.20 5.88 4.14%
P/EPS 8.70 8.98 6.99 6.98 6.82 6.06 12.13 -19.85%
EY 11.50 11.14 14.31 14.32 14.65 16.51 8.24 24.86%
DY 6.92 6.70 6.84 6.77 6.74 7.51 7.91 -8.52%
P/NAPS 0.82 0.83 0.84 0.86 0.85 0.82 0.85 -2.36%

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