[IGBREIT] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock

[IGBREIT] IGB REAL ESTATE INV TRUST

Announcement Date

08-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 58.09%

YoY- 9.01%

Quarter Report

IGBReit-Interim Report-Sep17-171108.pdf

Latest QR

Upcoming QR

IGBREIT's Result

IGBREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Cumulative Result
Revenue	317,734	412,518	398,483	390,564	381,690	367,757	342,169	-1.22%
YoY %	-22.98%	3.52%	2.03%	2.32%	3.79%	7.48%	-	-
Horiz. %	92.86%	120.56%	116.46%	114.14%	111.55%	107.48%	100.00%	-
PBT	164,697	240,603	228,245	226,239	207,546	200,865	261,378	-7.40%
YoY %	-31.55%	5.41%	0.89%	9.01%	3.33%	-23.15%	-	-
Horiz. %	63.01%	92.05%	87.32%	86.56%	79.40%	76.85%	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	164,697	240,603	228,245	226,239	207,546	200,865	261,378	-7.40%
YoY %	-31.55%	5.41%	0.89%	9.01%	3.33%	-23.15%	-	-
Horiz. %	63.01%	92.05%	87.32%	86.56%	79.40%	76.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,697	240,603	228,245	226,239	207,546	200,865	261,378	-7.40%
YoY %	-31.55%	5.41%	0.89%	9.01%	3.33%	-23.15%	-	-
Horiz. %	63.01%	92.05%	87.32%	86.56%	79.40%	76.85%	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	153,037	171,915	170,238	164,325	174,144	166,892	80,791	11.22%
YoY %	-10.98%	0.99%	3.60%	-5.64%	4.35%	106.57%	-	-
Horiz. %	189.42%	212.79%	210.71%	203.40%	215.55%	206.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,797,216	3,780,574	3,733,302	3,763,061	3,737,220	3,724,472	3,726,955	0.31%
YoY %	0.44%	1.27%	-0.79%	0.69%	0.34%	-0.07%	-	-
Horiz. %	101.89%	101.44%	100.17%	100.97%	100.28%	99.93%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	166,117	247,145	243,898	153,394	153,570	154,538	133,608	3.69%
YoY %	-32.79%	1.33%	59.00%	-0.11%	-0.63%	15.67%	-	-
Horiz. %	124.33%	184.98%	182.55%	114.81%	114.94%	115.67%	100.00%	-
Div Payout %	100.86%	102.72%	106.86%	67.80%	73.99%	76.94%	51.12%	-
YoY %	-1.81%	-3.87%	57.61%	-8.37%	-3.83%	50.51%	-	-
Horiz. %	197.30%	200.94%	209.04%	132.63%	144.74%	150.51%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	3,797,216	3,780,574	3,733,302	3,763,061	3,737,220	3,724,472	3,726,955	0.31%
YoY %	0.44%	1.27%	-0.79%	0.69%	0.34%	-0.07%	-	-
Horiz. %	101.89%	101.44%	100.17%	100.97%	100.28%	99.93%	100.00%	-
NOSH	3,557,111	3,545,839	3,529,642	3,502,151	3,482,315	3,457,228	3,434,664	0.58%
YoY %	0.32%	0.46%	0.78%	0.57%	0.73%	0.66%	-	-
Horiz. %	103.57%	103.24%	102.77%	101.96%	101.39%	100.66%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	51.83%	58.33%	57.28%	57.93%	54.38%	54.62%	76.39%	-
YoY %	-11.14%	1.83%	-1.12%	6.53%	-0.44%	-28.50%	-	-
Horiz. %	67.85%	76.36%	74.98%	75.83%	71.19%	71.50%	100.00%	-
ROE	4.34%	6.36%	6.11%	6.01%	5.55%	5.39%	7.01%	-
YoY %	-31.76%	4.09%	1.66%	8.29%	2.97%	-23.11%	-	-
Horiz. %	61.91%	90.73%	87.16%	85.73%	79.17%	76.89%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	8.93	11.63	11.29	11.15	10.96	10.64	9.96	-1.80%
YoY %	-23.22%	3.01%	1.26%	1.73%	3.01%	6.83%	-	-
Horiz. %	89.66%	116.77%	113.35%	111.95%	110.04%	106.83%	100.00%	-
EPS	4.63	6.79	6.48	6.46	5.96	5.81	7.61	-7.94%
YoY %	-31.81%	4.78%	0.31%	8.39%	2.58%	-23.65%	-	-
Horiz. %	60.84%	89.22%	85.15%	84.89%	78.32%	76.35%	100.00%	-
DPS	4.67	6.97	6.91	4.38	4.41	4.47	3.89	3.08%
YoY %	-33.00%	0.87%	57.76%	-0.68%	-1.34%	14.91%	-	-
Horiz. %	120.05%	179.18%	177.63%	112.60%	113.37%	114.91%	100.00%	-
NAPS	1.0675	1.0662	1.0577	1.0745	1.0732	1.0773	1.0851	-0.27%
YoY %	0.12%	0.80%	-1.56%	0.12%	-0.38%	-0.72%	-	-
Horiz. %	98.38%	98.26%	97.47%	99.02%	98.90%	99.28%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,507,552
RPS	8.79	11.41	11.02	10.80	10.56	10.17	9.46	-1.21%
YoY %	-22.96%	3.54%	2.04%	2.27%	3.83%	7.51%	-	-
Horiz. %	92.92%	120.61%	116.49%	114.16%	111.63%	107.51%	100.00%	-
EPS	4.56	6.65	6.31	6.26	5.74	5.56	7.23	-7.38%
YoY %	-31.43%	5.39%	0.80%	9.06%	3.24%	-23.10%	-	-
Horiz. %	63.07%	91.98%	87.28%	86.58%	79.39%	76.90%	100.00%	-
DPS	4.59	6.84	6.75	4.24	4.25	4.27	3.70	3.65%
YoY %	-32.89%	1.33%	59.20%	-0.24%	-0.47%	15.41%	-	-
Horiz. %	124.05%	184.86%	182.43%	114.59%	114.86%	115.41%	100.00%	-
NAPS	1.0503	1.0457	1.0326	1.0408	1.0337	1.0302	1.0309	0.31%
YoY %	0.44%	1.27%	-0.79%	0.69%	0.34%	-0.07%	-	-
Horiz. %	101.88%	101.44%	100.16%	100.96%	100.27%	99.93%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	1.82	2.04	1.69	1.75	1.64	1.28	1.32	-
P/RPS	20.38	17.54	14.97	15.69	14.96	12.03	13.25	7.43%
YoY %	16.19%	17.17%	-4.59%	4.88%	24.36%	-9.21%	-	-
Horiz. %	153.81%	132.38%	112.98%	118.42%	112.91%	90.79%	100.00%	-
P/EPS	39.31	30.06	26.13	27.09	27.52	22.03	17.35	14.58%
YoY %	30.77%	15.04%	-3.54%	-1.56%	24.92%	26.97%	-	-
Horiz. %	226.57%	173.26%	150.61%	156.14%	158.62%	126.97%	100.00%	-
EY	2.54	3.33	3.83	3.69	3.63	4.54	5.77	-12.77%
YoY %	-23.72%	-13.05%	3.79%	1.65%	-20.04%	-21.32%	-	-
Horiz. %	44.02%	57.71%	66.38%	63.95%	62.91%	78.68%	100.00%	-
DY	2.57	3.42	4.09	2.50	2.69	3.49	2.95	-2.27%
YoY %	-24.85%	-16.38%	63.60%	-7.06%	-22.92%	18.31%	-	-
Horiz. %	87.12%	115.93%	138.64%	84.75%	91.19%	118.31%	100.00%	-
P/NAPS	1.70	1.91	1.60	1.63	1.53	1.19	1.22	5.68%
YoY %	-10.99%	19.37%	-1.84%	6.54%	28.57%	-2.46%	-	-
Horiz. %	139.34%	156.56%	131.15%	133.61%	125.41%	97.54%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/10/20	23/10/19	24/10/18	08/11/17	25/10/16	27/10/15	29/10/14	-
Price	1.65	1.96	1.70	1.62	1.62	1.31	1.30	-
P/RPS	18.47	16.85	15.06	14.53	14.78	12.32	13.05	5.95%
YoY %	9.61%	11.89%	3.65%	-1.69%	19.97%	-5.59%	-	-
Horiz. %	141.53%	129.12%	115.40%	111.34%	113.26%	94.41%	100.00%	-
P/EPS	35.64	28.89	26.29	25.08	27.18	22.55	17.08	13.02%
YoY %	23.36%	9.89%	4.82%	-7.73%	20.53%	32.03%	-	-
Horiz. %	208.67%	169.15%	153.92%	146.84%	159.13%	132.03%	100.00%	-
EY	2.81	3.46	3.80	3.99	3.68	4.44	5.85	-11.49%
YoY %	-18.79%	-8.95%	-4.76%	8.42%	-17.12%	-24.10%	-	-
Horiz. %	48.03%	59.15%	64.96%	68.21%	62.91%	75.90%	100.00%	-
DY	2.83	3.56	4.06	2.70	2.72	3.41	2.99	-0.91%
YoY %	-20.51%	-12.32%	50.37%	-0.74%	-20.23%	14.05%	-	-
Horiz. %	94.65%	119.06%	135.79%	90.30%	90.97%	114.05%	100.00%	-
P/NAPS	1.55	1.84	1.61	1.51	1.51	1.22	1.20	4.35%
YoY %	-15.76%	14.29%	6.62%	0.00%	23.77%	1.67%	-	-
Horiz. %	129.17%	153.33%	134.17%	125.83%	125.83%	101.67%	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