[IGBREIT] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
26-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 24.98%
YoY- -31.55%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 594,453 543,592 373,546 423,645 550,024 531,310 520,752 2.22%
PBT 570,588 336,308 168,750 219,596 320,804 304,326 301,652 11.20%
Tax 0 0 0 0 0 0 0 -
NP 570,588 336,308 168,750 219,596 320,804 304,326 301,652 11.20%
-
NP to SH 570,588 336,308 168,750 219,596 320,804 304,326 301,652 11.20%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 23,865 207,284 204,796 204,049 229,220 226,984 219,100 -30.88%
-
Net Worth 4,032,283 3,809,640 3,804,536 3,797,216 3,780,574 3,733,302 3,763,061 1.15%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 372,221 353,540 183,700 221,489 329,526 325,197 204,525 10.48%
Div Payout % 65.23% 105.12% 108.86% 100.86% 102.72% 106.86% 67.80% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,032,283 3,809,640 3,804,536 3,797,216 3,780,574 3,733,302 3,763,061 1.15%
NOSH 3,597,817 3,583,183 3,569,318 3,557,111 3,545,839 3,529,642 3,502,151 0.44%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 95.99% 61.87% 45.18% 51.83% 58.33% 57.28% 57.93% -
ROE 14.15% 8.83% 4.44% 5.78% 8.49% 8.15% 8.02% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.55 15.17 10.47 11.91 15.51 15.05 14.87 1.79%
EPS 15.88 9.40 4.73 6.17 9.05 8.64 8.61 10.73%
DPS 10.36 9.87 5.15 6.23 9.29 9.21 5.84 10.02%
NAPS 1.1223 1.0632 1.0659 1.0675 1.0662 1.0577 1.0745 0.72%
Adjusted Per Share Value based on latest NOSH - 3,557,111
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.44 15.04 10.33 11.72 15.21 14.70 14.40 2.23%
EPS 15.78 9.30 4.67 6.07 8.87 8.42 8.34 11.20%
DPS 10.30 9.78 5.08 6.13 9.11 8.99 5.66 10.48%
NAPS 1.1153 1.0537 1.0523 1.0503 1.0457 1.0326 1.0408 1.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.68 1.60 1.69 1.82 2.04 1.69 1.75 -
P/RPS 10.15 10.55 16.15 15.28 13.15 11.23 11.77 -2.43%
P/EPS 10.58 17.05 35.75 29.48 22.55 19.60 20.32 -10.30%
EY 9.45 5.87 2.80 3.39 4.43 5.10 4.92 11.48%
DY 6.17 6.17 3.05 3.42 4.56 5.45 3.34 10.76%
P/NAPS 1.50 1.50 1.59 1.70 1.91 1.60 1.63 -1.37%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 13/10/23 03/11/22 26/10/21 26/10/20 23/10/19 24/10/18 08/11/17 -
Price 1.70 1.54 1.68 1.65 1.96 1.70 1.62 -
P/RPS 10.27 10.15 16.05 13.85 12.64 11.29 10.89 -0.97%
P/EPS 10.70 16.41 35.53 26.73 21.66 19.72 18.81 -8.97%
EY 9.34 6.09 2.81 3.74 4.62 5.07 5.32 9.82%
DY 6.09 6.41 3.06 3.77 4.74 5.42 3.60 9.15%
P/NAPS 1.51 1.45 1.58 1.55 1.84 1.61 1.51 0.00%

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
Post a Comment