[IGBREIT] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
26-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 58.14%
YoY- -15.48%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 604,308 556,409 399,527 465,239 552,132 535,689 524,918 2.37%
PBT 517,629 396,164 200,148 236,793 315,860 333,753 343,366 7.07%
Tax 0 0 0 0 0 0 0 -
NP 517,629 396,164 200,148 236,793 315,860 333,753 343,366 7.07%
-
NP to SH 517,629 396,164 200,148 236,793 315,860 333,753 343,366 7.07%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 86,679 160,245 199,379 228,446 236,272 201,936 181,552 -11.58%
-
Net Worth 4,036,717 3,870,631 3,804,378 3,800,897 3,784,115 3,756,712 3,723,205 1.35%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 377,091 353,669 215,382 240,337 325,072 323,988 326,048 2.45%
Div Payout % 72.85% 89.27% 107.61% 101.50% 102.92% 97.07% 94.96% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 4,036,717 3,870,631 3,804,378 3,800,897 3,784,115 3,756,712 3,723,205 1.35%
NOSH 3,601,639 3,586,907 3,571,851 3,560,559 3,548,827 3,534,810 3,513,451 0.41%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 85.66% 71.20% 50.10% 50.90% 57.21% 62.30% 65.41% -
ROE 12.82% 10.24% 5.26% 6.23% 8.35% 8.88% 9.22% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.78 15.51 11.19 13.07 15.56 15.19 14.94 1.95%
EPS 14.40 11.07 5.61 6.66 8.91 9.47 9.80 6.62%
DPS 10.47 9.86 6.03 6.75 9.16 9.19 9.28 2.03%
NAPS 1.1208 1.0791 1.0651 1.0675 1.0663 1.0656 1.0597 0.93%
Adjusted Per Share Value based on latest NOSH - 3,571,851
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.71 15.39 11.05 12.87 15.27 14.82 14.52 2.36%
EPS 14.32 10.96 5.54 6.55 8.74 9.23 9.50 7.07%
DPS 10.43 9.78 5.96 6.65 8.99 8.96 9.02 2.44%
NAPS 1.1165 1.0706 1.0523 1.0513 1.0467 1.0391 1.0298 1.35%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.72 1.65 1.65 1.72 1.89 1.73 1.80 -
P/RPS 10.25 10.64 14.75 13.16 12.15 11.39 12.05 -2.65%
P/EPS 11.97 14.94 29.45 25.86 21.23 18.27 18.42 -6.92%
EY 8.36 6.69 3.40 3.87 4.71 5.47 5.43 7.45%
DY 6.09 5.98 3.65 3.92 4.85 5.31 5.16 2.79%
P/NAPS 1.53 1.53 1.55 1.61 1.77 1.62 1.70 -1.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/01/24 19/01/23 26/01/22 25/01/21 22/01/20 23/01/19 23/01/18 -
Price 1.74 1.77 1.53 1.64 1.95 1.78 1.61 -
P/RPS 10.37 11.41 13.68 12.55 12.53 11.71 10.78 -0.64%
P/EPS 12.11 16.03 27.30 24.66 21.91 18.80 16.47 -4.99%
EY 8.26 6.24 3.66 4.06 4.56 5.32 6.07 5.26%
DY 6.02 5.57 3.94 4.12 4.70 5.16 5.76 0.73%
P/NAPS 1.55 1.64 1.44 1.54 1.83 1.67 1.52 0.32%

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