[IGBREIT] YoY 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- -10.18%

YoY- 2.66%

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
Quarter Result
Revenue	61,978	134,974	127,968	127,321	124,601	121,362	115,477	-9.84%
YoY %	-54.08%	5.47%	0.51%	2.18%	2.67%	5.10%	-	-
Horiz. %	53.67%	116.88%	110.82%	110.26%	107.90%	105.10%	100.00%	-
PBT	19,499	77,930	70,180	67,716	65,959	65,832	58,501	-16.71%
YoY %	-74.98%	11.04%	3.64%	2.66%	0.19%	12.53%	-	-
Horiz. %	33.33%	133.21%	119.96%	115.75%	112.75%	112.53%	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	19,499	77,930	70,180	67,716	65,959	65,832	58,501	-16.71%
YoY %	-74.98%	11.04%	3.64%	2.66%	0.19%	12.53%	-	-
Horiz. %	33.33%	133.21%	119.96%	115.75%	112.75%	112.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,499	77,930	70,180	67,716	65,959	65,832	58,501	-16.71%
YoY %	-74.98%	11.04%	3.64%	2.66%	0.19%	12.53%	-	-
Horiz. %	33.33%	133.21%	119.96%	115.75%	112.75%	112.53%	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	42,479	57,044	57,788	59,605	58,642	55,530	56,976	-4.77%
YoY %	-25.53%	-1.29%	-3.05%	1.64%	5.60%	-2.54%	-	-
Horiz. %	74.56%	100.12%	101.43%	104.61%	102.92%	97.46%	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	3,664,692	3,654,128	3,646,610	3,566,508	1.02%
YoY %	0.39%	1.25%	1.78%	0.29%	0.21%	2.25%	-	-
Horiz. %	106.31%	105.90%	104.59%	102.75%	102.46%	102.25%	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	22,041	80,070	75,426	152,884	153,094	154,067	133,081	-25.87%
YoY %	-72.47%	6.16%	-50.66%	-0.14%	-0.63%	15.77%	-	-
Horiz. %	16.56%	60.17%	56.68%	114.88%	115.04%	115.77%	100.00%	-
Div Payout %	113.04%	102.75%	107.48%	225.77%	232.11%	234.03%	227.49%	-
YoY %	10.01%	-4.40%	-52.39%	-2.73%	-0.82%	2.87%	-	-
Horiz. %	49.69%	45.17%	47.25%	99.24%	102.03%	102.87%	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	3,664,692	3,654,128	3,646,610	3,566,508	1.02%
YoY %	0.39%	1.25%	1.78%	0.29%	0.21%	2.25%	-	-
Horiz. %	106.31%	105.90%	104.59%	102.75%	102.46%	102.25%	100.00%	-
NOSH	3,555,025	3,542,950	3,524,581	3,490,515	3,471,526	3,446,701	3,421,111	0.64%
YoY %	0.34%	0.52%	0.98%	0.55%	0.72%	0.75%	-	-
Horiz. %	103.91%	103.56%	103.02%	102.03%	101.47%	100.75%	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	31.46%	57.74%	54.84%	53.19%	52.94%	54.24%	50.66%	-
YoY %	-45.51%	5.29%	3.10%	0.47%	-2.40%	7.07%	-	-
Horiz. %	62.10%	113.98%	108.25%	104.99%	104.50%	107.07%	100.00%	-
ROE	0.51%	2.06%	1.88%	1.85%	1.81%	1.81%	1.64%	-
YoY %	-75.24%	9.57%	1.62%	2.21%	0.00%	10.37%	-	-
Horiz. %	31.10%	125.61%	114.63%	112.80%	110.37%	110.37%	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	1.74	3.81	3.63	3.65	3.59	3.52	3.38	-10.46%
YoY %	-54.33%	4.96%	-0.55%	1.67%	1.99%	4.14%	-	-
Horiz. %	51.48%	112.72%	107.40%	107.99%	106.21%	104.14%	100.00%	-
EPS	0.55	2.20	1.99	1.94	1.90	1.91	1.71	-17.21%
YoY %	-75.00%	10.55%	2.58%	2.11%	-0.52%	11.70%	-	-
Horiz. %	32.16%	128.65%	116.37%	113.45%	111.11%	111.70%	100.00%	-
DPS	0.62	2.26	2.14	4.38	4.41	4.47	3.89	-26.34%
YoY %	-72.57%	5.61%	-51.14%	-0.68%	-1.34%	14.91%	-	-
Horiz. %	15.94%	58.10%	55.01%	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	1.71	3.73	3.54	3.52	3.45	3.36	3.19	-9.86%
YoY %	-54.16%	5.37%	0.57%	2.03%	2.68%	5.33%	-	-
Horiz. %	53.61%	116.93%	110.97%	110.34%	108.15%	105.33%	100.00%	-
EPS	0.54	2.16	1.94	1.87	1.82	1.82	1.62	-16.71%
YoY %	-75.00%	11.34%	3.74%	2.75%	0.00%	12.35%	-	-
Horiz. %	33.33%	133.33%	119.75%	115.43%	112.35%	112.35%	100.00%	-
DPS	0.61	2.21	2.09	4.23	4.23	4.26	3.68	-25.86%
YoY %	-72.40%	5.74%	-50.59%	0.00%	-0.70%	15.76%	-	-
Horiz. %	16.58%	60.05%	56.79%	114.95%	114.95%	115.76%	100.00%	-
NAPS	1.0487	1.0446	1.0317	1.0136	1.0107	1.0086	0.9865	1.02%
YoY %	0.39%	1.25%	1.79%	0.29%	0.21%	2.24%	-	-
Horiz. %	106.31%	105.89%	104.58%	102.75%	102.45%	102.24%	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	102.67	50.14	47.92	48.25	44.86	37.77	36.14	18.98%
YoY %	104.77%	4.63%	-0.68%	7.56%	18.77%	4.51%	-	-
Horiz. %	284.09%	138.74%	132.60%	133.51%	124.13%	104.51%	100.00%	-
P/EPS	326.35	86.83	87.39	90.72	84.74	69.63	71.35	28.80%
YoY %	275.85%	-0.64%	-3.67%	7.06%	21.70%	-2.41%	-	-
Horiz. %	457.39%	121.70%	122.48%	127.15%	118.77%	97.59%	100.00%	-
EY	0.31	1.15	1.14	1.10	1.18	1.44	1.40	-22.20%
YoY %	-73.04%	0.88%	3.64%	-6.78%	-18.06%	2.86%	-	-
Horiz. %	22.14%	82.14%	81.43%	78.57%	84.29%	102.86%	100.00%	-
DY	0.35	1.18	1.23	2.49	2.74	3.36	3.19	-30.78%
YoY %	-70.34%	-4.07%	-50.60%	-9.12%	-18.45%	5.33%	-	-
Horiz. %	10.97%	36.99%	38.56%	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	103.25	51.45	46.00	47.43	45.97	36.64	37.33	18.45%
YoY %	100.68%	11.85%	-3.01%	3.18%	25.46%	-1.85%	-	-
Horiz. %	276.59%	137.82%	123.23%	127.06%	123.14%	98.15%	100.00%	-
P/EPS	328.17	89.11	83.87	89.18	86.84	67.54	73.68	28.24%
YoY %	268.28%	6.25%	-5.95%	2.69%	28.58%	-8.33%	-	-
Horiz. %	445.40%	120.94%	113.83%	121.04%	117.86%	91.67%	100.00%	-
EY	0.30	1.12	1.19	1.12	1.15	1.48	1.36	-22.25%
YoY %	-73.21%	-5.88%	6.25%	-2.61%	-22.30%	8.82%	-	-
Horiz. %	22.06%	82.35%	87.50%	82.35%	84.56%	108.82%	100.00%	-
DY	0.34	1.15	1.28	2.53	2.67	3.47	3.09	-30.75%
YoY %	-70.43%	-10.16%	-49.41%	-5.24%	-23.05%	12.30%	-	-
Horiz. %	11.00%	37.22%	41.42%	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