[IGBREIT] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[IGBREIT] IGB REAL ESTATE INV TRUST

Announcement Date

02-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 89.82%

YoY- 3.12%

Quarter Report

IGBReit-Interim Report-Jun17-170802.pdf

Latest QR

Upcoming QR

IGBREIT's Result

IGBREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	186,985	276,206	264,758	260,976	255,811	246,802	229,616	-3.36%
YoY %	-32.30%	4.32%	1.45%	2.02%	3.65%	7.48%	-	-
Horiz. %	81.43%	120.29%	115.30%	113.66%	111.41%	107.48%	100.00%	-
PBT	87,854	160,807	152,431	143,110	138,774	135,740	116,246	-4.55%
YoY %	-45.37%	5.49%	6.51%	3.12%	2.24%	16.77%	-	-
Horiz. %	75.58%	138.33%	131.13%	123.11%	119.38%	116.77%	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	87,854	160,807	152,431	143,110	138,774	135,740	116,246	-4.55%
YoY %	-45.37%	5.49%	6.51%	3.12%	2.24%	16.77%	-	-
Horiz. %	75.58%	138.33%	131.13%	123.11%	119.38%	116.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,854	160,807	152,431	143,110	138,774	135,740	116,246	-4.55%
YoY %	-45.37%	5.49%	6.51%	3.12%	2.24%	16.77%	-	-
Horiz. %	75.58%	138.33%	131.13%	123.11%	119.38%	116.77%	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	99,131	115,399	112,327	117,866	117,037	111,062	113,370	-2.21%
YoY %	-14.10%	2.73%	-4.70%	0.71%	5.38%	-2.04%	-	-
Horiz. %	87.44%	101.79%	99.08%	103.97%	103.23%	97.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,791,434	3,776,785	3,730,064	3,673,623	3,660,990	3,654,272	3,574,821	0.98%
YoY %	0.39%	1.25%	1.54%	0.35%	0.18%	2.22%	-	-
Horiz. %	106.06%	105.65%	104.34%	102.76%	102.41%	102.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	91,008	165,101	162,835	153,257	153,381	154,391	133,391	-6.16%
YoY %	-44.88%	1.39%	6.25%	-0.08%	-0.65%	15.74%	-	-
Horiz. %	68.23%	123.77%	122.07%	114.89%	114.99%	115.74%	100.00%	-
Div Payout %	103.59%	102.67%	106.83%	107.09%	110.53%	113.74%	114.75%	-
YoY %	0.90%	-3.89%	-0.24%	-3.11%	-2.82%	-0.88%	-	-
Horiz. %	90.27%	89.47%	93.10%	93.32%	96.32%	99.12%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	3,791,434	3,776,785	3,730,064	3,673,623	3,660,990	3,654,272	3,574,821	0.98%
YoY %	0.39%	1.25%	1.54%	0.35%	0.18%	2.22%	-	-
Horiz. %	106.06%	105.65%	104.34%	102.76%	102.41%	102.22%	100.00%	-
NOSH	3,555,025	3,542,950	3,524,581	3,499,021	3,478,045	3,453,943	3,429,085	0.60%
YoY %	0.34%	0.52%	0.73%	0.60%	0.70%	0.72%	-	-
Horiz. %	103.67%	103.32%	102.78%	102.04%	101.43%	100.72%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	46.98%	58.22%	57.57%	54.84%	54.25%	55.00%	50.63%	-
YoY %	-19.31%	1.13%	4.98%	1.09%	-1.36%	8.63%	-	-
Horiz. %	92.79%	114.99%	113.71%	108.32%	107.15%	108.63%	100.00%	-
ROE	2.32%	4.26%	4.09%	3.90%	3.79%	3.71%	3.25%	-
YoY %	-45.54%	4.16%	4.87%	2.90%	2.16%	14.15%	-	-
Horiz. %	71.38%	131.08%	125.85%	120.00%	116.62%	114.15%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	5.26	7.80	7.51	7.46	7.36	7.15	6.70	-3.94%
YoY %	-32.56%	3.86%	0.67%	1.36%	2.94%	6.72%	-	-
Horiz. %	78.51%	116.42%	112.09%	111.34%	109.85%	106.72%	100.00%	-
EPS	2.47	4.54	4.33	4.09	3.99	3.93	3.39	-5.13%
YoY %	-45.59%	4.85%	5.87%	2.51%	1.53%	15.93%	-	-
Horiz. %	72.86%	133.92%	127.73%	120.65%	117.70%	115.93%	100.00%	-
DPS	2.56	4.66	4.62	4.38	4.41	4.47	3.89	-6.72%
YoY %	-45.06%	0.87%	5.48%	-0.68%	-1.34%	14.91%	-	-
Horiz. %	65.81%	119.79%	118.77%	112.60%	113.37%	114.91%	100.00%	-
NAPS	1.0665	1.066	1.0583	1.0499	1.0526	1.058	1.0425	0.37%
YoY %	0.05%	0.73%	0.80%	-0.26%	-0.51%	1.49%	-	-
Horiz. %	102.30%	102.25%	101.52%	100.71%	100.97%	101.49%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,490,515
RPS	5.17	7.64	7.32	7.22	7.08	6.83	6.35	-3.36%
YoY %	-32.33%	4.37%	1.39%	1.98%	3.66%	7.56%	-	-
Horiz. %	81.42%	120.31%	115.28%	113.70%	111.50%	107.56%	100.00%	-
EPS	2.43	4.45	4.22	3.96	3.84	3.75	3.22	-4.57%
YoY %	-45.39%	5.45%	6.57%	3.12%	2.40%	16.46%	-	-
Horiz. %	75.47%	138.20%	131.06%	122.98%	119.25%	116.46%	100.00%	-
DPS	2.52	4.57	4.50	4.24	4.24	4.27	3.69	-6.15%
YoY %	-44.86%	1.56%	6.13%	0.00%	-0.70%	15.72%	-	-
Horiz. %	68.29%	123.85%	121.95%	114.91%	114.91%	115.72%	100.00%	-
NAPS	1.0487	1.0446	1.0317	1.0161	1.0126	1.0108	0.9888	0.98%
YoY %	0.39%	1.25%	1.54%	0.35%	0.18%	2.22%	-	-
Horiz. %	106.06%	105.64%	104.34%	102.76%	102.41%	102.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.79	1.91	1.74	1.76	1.61	1.33	1.22	-
P/RPS	34.03	24.50	23.16	23.60	21.89	18.61	18.22	10.96%
YoY %	38.90%	5.79%	-1.86%	7.81%	17.62%	2.14%	-	-
Horiz. %	186.77%	134.47%	127.11%	129.53%	120.14%	102.14%	100.00%	-
P/EPS	72.43	42.08	40.23	43.03	40.35	33.84	35.99	12.35%
YoY %	72.12%	4.60%	-6.51%	6.64%	19.24%	-5.97%	-	-
Horiz. %	201.25%	116.92%	111.78%	119.56%	112.11%	94.03%	100.00%	-
EY	1.38	2.38	2.49	2.32	2.48	2.95	2.78	-11.00%
YoY %	-42.02%	-4.42%	7.33%	-6.45%	-15.93%	6.12%	-	-
Horiz. %	49.64%	85.61%	89.57%	83.45%	89.21%	106.12%	100.00%	-
DY	1.43	2.44	2.66	2.49	2.74	3.36	3.19	-12.50%
YoY %	-41.39%	-8.27%	6.83%	-9.12%	-18.45%	5.33%	-	-
Horiz. %	44.83%	76.49%	83.39%	78.06%	85.89%	105.33%	100.00%	-
P/NAPS	1.68	1.79	1.64	1.68	1.53	1.26	1.17	6.20%
YoY %	-6.15%	9.15%	-2.38%	9.80%	21.43%	7.69%	-	-
Horiz. %	143.59%	152.99%	140.17%	143.59%	130.77%	107.69%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	20/07/20	23/07/19	13/07/18	02/08/17	26/07/16	28/07/15	24/07/14	-
Price	1.80	1.96	1.67	1.73	1.65	1.29	1.26	-
P/RPS	34.22	25.14	22.23	23.19	22.43	18.05	18.82	10.46%
YoY %	36.12%	13.09%	-4.14%	3.39%	24.27%	-4.09%	-	-
Horiz. %	181.83%	133.58%	118.12%	123.22%	119.18%	95.91%	100.00%	-
P/EPS	72.84	43.18	38.61	42.30	41.35	32.82	37.17	11.85%
YoY %	68.69%	11.84%	-8.72%	2.30%	25.99%	-11.70%	-	-
Horiz. %	195.96%	116.17%	103.87%	113.80%	111.25%	88.30%	100.00%	-
EY	1.37	2.32	2.59	2.36	2.42	3.05	2.69	-10.62%
YoY %	-40.95%	-10.42%	9.75%	-2.48%	-20.66%	13.38%	-	-
Horiz. %	50.93%	86.25%	96.28%	87.73%	89.96%	113.38%	100.00%	-
DY	1.42	2.38	2.77	2.53	2.67	3.47	3.09	-12.14%
YoY %	-40.34%	-14.08%	9.49%	-5.24%	-23.05%	12.30%	-	-
Horiz. %	45.95%	77.02%	89.64%	81.88%	86.41%	112.30%	100.00%	-
P/NAPS	1.69	1.84	1.58	1.65	1.57	1.22	1.21	5.72%
YoY %	-8.15%	16.46%	-4.24%	5.10%	28.69%	0.83%	-	-
Horiz. %	139.67%	152.07%	130.58%	136.36%	129.75%	100.83%	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