[IGBREIT] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock

[IGBREIT] IGB REAL ESTATE INV TRUST

Announcement Date

23-Oct-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -0.25%

YoY- 5.41%

Quarter Report

IGBReit-Interim Report-Sep19-191023.pdf

Latest QR

Upcoming QR

IGBREIT's Result

IGBREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	543,592	373,546	423,645	550,024	531,310	520,752	508,920	1.10%
YoY %	45.52%	-11.83%	-22.98%	3.52%	2.03%	2.32%	-	-
Horiz. %	106.81%	73.40%	83.24%	108.08%	104.40%	102.32%	100.00%	-
PBT	336,308	168,750	219,596	320,804	304,326	301,652	276,728	3.30%
YoY %	99.29%	-23.15%	-31.55%	5.41%	0.89%	9.01%	-	-
Horiz. %	121.53%	60.98%	79.35%	115.93%	109.97%	109.01%	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	336,308	168,750	219,596	320,804	304,326	301,652	276,728	3.30%
YoY %	99.29%	-23.15%	-31.55%	5.41%	0.89%	9.01%	-	-
Horiz. %	121.53%	60.98%	79.35%	115.93%	109.97%	109.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	336,308	168,750	219,596	320,804	304,326	301,652	276,728	3.30%
YoY %	99.29%	-23.15%	-31.55%	5.41%	0.89%	9.01%	-	-
Horiz. %	121.53%	60.98%	79.35%	115.93%	109.97%	109.01%	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	207,284	204,796	204,049	229,220	226,984	219,100	232,192	-1.87%
YoY %	1.21%	0.37%	-10.98%	0.99%	3.60%	-5.64%	-	-
Horiz. %	89.27%	88.20%	87.88%	98.72%	97.76%	94.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,809,640	3,804,536	3,797,216	3,780,574	3,733,302	3,763,061	3,737,220	0.32%
YoY %	0.13%	0.19%	0.44%	1.27%	-0.79%	0.69%	-	-
Horiz. %	101.94%	101.80%	101.61%	101.16%	99.90%	100.69%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	353,540	183,700	221,489	329,526	325,197	204,525	204,760	9.52%
YoY %	92.46%	-17.06%	-32.79%	1.33%	59.00%	-0.11%	-	-
Horiz. %	172.66%	89.71%	108.17%	160.93%	158.82%	99.89%	100.00%	-
Div Payout %	105.12%	108.86%	100.86%	102.72%	106.86%	67.80%	73.99%	-
YoY %	-3.44%	7.93%	-1.81%	-3.87%	57.61%	-8.37%	-	-
Horiz. %	142.07%	147.13%	136.32%	138.83%	144.42%	91.63%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	3,809,640	3,804,536	3,797,216	3,780,574	3,733,302	3,763,061	3,737,220	0.32%
YoY %	0.13%	0.19%	0.44%	1.27%	-0.79%	0.69%	-	-
Horiz. %	101.94%	101.80%	101.61%	101.16%	99.90%	100.69%	100.00%	-
NOSH	3,583,183	3,569,318	3,557,111	3,545,839	3,529,642	3,502,151	3,482,315	0.47%
YoY %	0.39%	0.34%	0.32%	0.46%	0.78%	0.57%	-	-
Horiz. %	102.90%	102.50%	102.15%	101.82%	101.36%	100.57%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	61.87%	45.18%	51.83%	58.33%	57.28%	57.93%	54.38%	-
YoY %	36.94%	-12.83%	-11.14%	1.83%	-1.12%	6.53%	-	-
Horiz. %	113.77%	83.08%	95.31%	107.26%	105.33%	106.53%	100.00%	-
ROE	8.83%	4.44%	5.78%	8.49%	8.15%	8.02%	7.40%	-
YoY %	98.87%	-23.18%	-31.92%	4.17%	1.62%	8.38%	-	-
Horiz. %	119.32%	60.00%	78.11%	114.73%	110.14%	108.38%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	15.17	10.47	11.91	15.51	15.05	14.87	14.61	0.62%
YoY %	44.89%	-12.09%	-23.21%	3.06%	1.21%	1.78%	-	-
Horiz. %	103.83%	71.66%	81.52%	106.16%	103.01%	101.78%	100.00%	-
EPS	9.40	4.73	6.17	9.05	8.64	8.61	7.95	2.83%
YoY %	98.73%	-23.34%	-31.82%	4.75%	0.35%	8.30%	-	-
Horiz. %	118.24%	59.50%	77.61%	113.84%	108.68%	108.30%	100.00%	-
DPS	9.87	5.15	6.23	9.29	9.21	5.84	5.88	9.01%
YoY %	91.65%	-17.34%	-32.94%	0.87%	57.71%	-0.68%	-	-
Horiz. %	167.86%	87.59%	105.95%	157.99%	156.63%	99.32%	100.00%	-
NAPS	1.0632	1.0659	1.0675	1.0662	1.0577	1.0745	1.0732	-0.15%
YoY %	-0.25%	-0.15%	0.12%	0.80%	-1.56%	0.12%	-	-
Horiz. %	99.07%	99.32%	99.47%	99.35%	98.56%	100.12%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,545,839
RPS	15.04	10.33	11.72	15.21	14.70	14.40	14.08	1.10%
YoY %	45.60%	-11.86%	-22.95%	3.47%	2.08%	2.27%	-	-
Horiz. %	106.82%	73.37%	83.24%	108.03%	104.40%	102.27%	100.00%	-
EPS	9.30	4.67	6.07	8.87	8.42	8.34	7.65	3.30%
YoY %	99.14%	-23.06%	-31.57%	5.34%	0.96%	9.02%	-	-
Horiz. %	121.57%	61.05%	79.35%	115.95%	110.07%	109.02%	100.00%	-
DPS	9.78	5.08	6.13	9.11	8.99	5.66	5.66	9.53%
YoY %	92.52%	-17.13%	-32.71%	1.33%	58.83%	0.00%	-	-
Horiz. %	172.79%	89.75%	108.30%	160.95%	158.83%	100.00%	100.00%	-
NAPS	1.0537	1.0523	1.0503	1.0457	1.0326	1.0408	1.0337	0.31%
YoY %	0.13%	0.19%	0.44%	1.27%	-0.79%	0.69%	-	-
Horiz. %	101.93%	101.80%	101.61%	101.16%	99.89%	100.69%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	1.60	1.69	1.82	2.04	1.69	1.75	1.64	-
P/RPS	10.55	16.15	15.28	13.15	11.23	11.77	11.22	-1.02%
YoY %	-34.67%	5.69%	16.20%	17.10%	-4.59%	4.90%	-	-
Horiz. %	94.03%	143.94%	136.19%	117.20%	100.09%	104.90%	100.00%	-
P/EPS	17.05	35.75	29.48	22.55	19.60	20.32	20.64	-3.13%
YoY %	-52.31%	21.27%	30.73%	15.05%	-3.54%	-1.55%	-	-
Horiz. %	82.61%	173.21%	142.83%	109.25%	94.96%	98.45%	100.00%	-
EY	5.87	2.80	3.39	4.43	5.10	4.92	4.85	3.23%
YoY %	109.64%	-17.40%	-23.48%	-13.14%	3.66%	1.44%	-	-
Horiz. %	121.03%	57.73%	69.90%	91.34%	105.15%	101.44%	100.00%	-
DY	6.17	3.05	3.42	4.56	5.45	3.34	3.59	9.44%
YoY %	102.30%	-10.82%	-25.00%	-16.33%	63.17%	-6.96%	-	-
Horiz. %	171.87%	84.96%	95.26%	127.02%	151.81%	93.04%	100.00%	-
P/NAPS	1.50	1.59	1.70	1.91	1.60	1.63	1.53	-0.32%
YoY %	-5.66%	-6.47%	-10.99%	19.37%	-1.84%	6.54%	-	-
Horiz. %	98.04%	103.92%	111.11%	124.84%	104.58%	106.54%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	03/11/22	26/10/21	26/10/20	23/10/19	24/10/18	08/11/17	25/10/16	-
Price	1.54	1.68	1.65	1.96	1.70	1.62	1.62	-
P/RPS	10.15	16.05	13.85	12.64	11.29	10.89	11.08	-1.44%
YoY %	-36.76%	15.88%	9.57%	11.96%	3.67%	-1.71%	-	-
Horiz. %	91.61%	144.86%	125.00%	114.08%	101.90%	98.29%	100.00%	-
P/EPS	16.41	35.53	26.73	21.66	19.72	18.81	20.39	-3.55%
YoY %	-53.81%	32.92%	23.41%	9.84%	4.84%	-7.75%	-	-
Horiz. %	80.48%	174.25%	131.09%	106.23%	96.71%	92.25%	100.00%	-
EY	6.09	2.81	3.74	4.62	5.07	5.32	4.91	3.65%
YoY %	116.73%	-24.87%	-19.05%	-8.88%	-4.70%	8.35%	-	-
Horiz. %	124.03%	57.23%	76.17%	94.09%	103.26%	108.35%	100.00%	-
DY	6.41	3.06	3.77	4.74	5.42	3.60	3.63	9.93%
YoY %	109.48%	-18.83%	-20.46%	-12.55%	50.56%	-0.83%	-	-
Horiz. %	176.58%	84.30%	103.86%	130.58%	149.31%	99.17%	100.00%	-
P/NAPS	1.45	1.58	1.55	1.84	1.61	1.51	1.51	-0.67%
YoY %	-8.23%	1.94%	-15.76%	14.29%	6.62%	0.00%	-	-
Horiz. %	96.03%	104.64%	102.65%	121.85%	106.62%	100.00%	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