[IGBREIT] YoY Quarter Result on 30-Jun-2018 [#2]

Stock

[IGBREIT] IGB REAL ESTATE INV TRUST

Announcement Date

13-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -14.68%

YoY- 3.64%

Quarter Report

IGBReit-Interim Report-Jun18-180713.pdf

Latest QR

Upcoming QR

IGBREIT's Result

IGBREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	84,924	61,978	134,974	127,968	127,321	124,601	121,362	-5.77%
YoY %	37.02%	-54.08%	5.47%	0.51%	2.18%	2.67%	-	-
Horiz. %	69.98%	51.07%	111.22%	105.44%	104.91%	102.67%	100.00%	-
PBT	44,313	19,499	77,930	70,180	67,716	65,959	65,832	-6.37%
YoY %	127.26%	-74.98%	11.04%	3.64%	2.66%	0.19%	-	-
Horiz. %	67.31%	29.62%	118.38%	106.60%	102.86%	100.19%	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	44,313	19,499	77,930	70,180	67,716	65,959	65,832	-6.37%
YoY %	127.26%	-74.98%	11.04%	3.64%	2.66%	0.19%	-	-
Horiz. %	67.31%	29.62%	118.38%	106.60%	102.86%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,313	19,499	77,930	70,180	67,716	65,959	65,832	-6.37%
YoY %	127.26%	-74.98%	11.04%	3.64%	2.66%	0.19%	-	-
Horiz. %	67.31%	29.62%	118.38%	106.60%	102.86%	100.19%	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	40,611	42,479	57,044	57,788	59,605	58,642	55,530	-5.07%
YoY %	-4.40%	-25.53%	-1.29%	-3.05%	1.64%	5.60%	-	-
Horiz. %	73.13%	76.50%	102.73%	104.07%	107.34%	105.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,800,867	3,791,434	3,776,785	3,730,064	3,664,692	3,654,128	3,646,610	0.69%
YoY %	0.25%	0.39%	1.25%	1.78%	0.29%	0.21%	-	-
Horiz. %	104.23%	103.97%	103.57%	102.29%	100.50%	100.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	48,116	22,041	80,070	75,426	152,884	153,094	154,067	-17.61%
YoY %	118.30%	-72.47%	6.16%	-50.66%	-0.14%	-0.63%	-	-
Horiz. %	31.23%	14.31%	51.97%	48.96%	99.23%	99.37%	100.00%	-
Div Payout %	108.58%	113.04%	102.75%	107.48%	225.77%	232.11%	234.03%	-
YoY %	-3.95%	10.01%	-4.40%	-52.39%	-2.73%	-0.82%	-	-
Horiz. %	46.40%	48.30%	43.90%	45.93%	96.47%	99.18%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	3,800,867	3,791,434	3,776,785	3,730,064	3,664,692	3,654,128	3,646,610	0.69%
YoY %	0.25%	0.39%	1.25%	1.78%	0.29%	0.21%	-	-
Horiz. %	104.23%	103.97%	103.57%	102.29%	100.50%	100.21%	100.00%	-
NOSH	3,803,439	3,555,025	3,542,950	3,524,581	3,490,515	3,471,526	3,446,701	1.65%
YoY %	6.99%	0.34%	0.52%	0.98%	0.55%	0.72%	-	-
Horiz. %	110.35%	103.14%	102.79%	102.26%	101.27%	100.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	52.18%	31.46%	57.74%	54.84%	53.19%	52.94%	54.24%	-
YoY %	65.86%	-45.51%	5.29%	3.10%	0.47%	-2.40%	-	-
Horiz. %	96.20%	58.00%	106.45%	101.11%	98.06%	97.60%	100.00%	-
ROE	1.17%	0.51%	2.06%	1.88%	1.85%	1.81%	1.81%	-
YoY %	129.41%	-75.24%	9.57%	1.62%	2.21%	0.00%	-	-
Horiz. %	64.64%	28.18%	113.81%	103.87%	102.21%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	2.38	1.74	3.81	3.63	3.65	3.59	3.52	-6.30%
YoY %	36.78%	-54.33%	4.96%	-0.55%	1.67%	1.99%	-	-
Horiz. %	67.61%	49.43%	108.24%	103.12%	103.69%	101.99%	100.00%	-
EPS	1.24	0.55	2.20	1.99	1.94	1.90	1.91	-6.94%
YoY %	125.45%	-75.00%	10.55%	2.58%	2.11%	-0.52%	-	-
Horiz. %	64.92%	28.80%	115.18%	104.19%	101.57%	99.48%	100.00%	-
DPS	1.35	0.62	2.26	2.14	4.38	4.41	4.47	-18.07%
YoY %	117.74%	-72.57%	5.61%	-51.14%	-0.68%	-1.34%	-	-
Horiz. %	30.20%	13.87%	50.56%	47.87%	97.99%	98.66%	100.00%	-
NAPS	1.0664	1.0665	1.066	1.0583	1.0499	1.0526	1.058	0.13%
YoY %	-0.01%	0.05%	0.73%	0.80%	-0.26%	-0.51%	-	-
Horiz. %	100.79%	100.80%	100.76%	100.03%	99.23%	99.49%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,524,581
RPS	2.35	1.71	3.73	3.54	3.52	3.45	3.36	-5.77%
YoY %	37.43%	-54.16%	5.37%	0.57%	2.03%	2.68%	-	-
Horiz. %	69.94%	50.89%	111.01%	105.36%	104.76%	102.68%	100.00%	-
EPS	1.23	0.54	2.16	1.94	1.87	1.82	1.82	-6.31%
YoY %	127.78%	-75.00%	11.34%	3.74%	2.75%	0.00%	-	-
Horiz. %	67.58%	29.67%	118.68%	106.59%	102.75%	100.00%	100.00%	-
DPS	1.33	0.61	2.21	2.09	4.23	4.23	4.26	-17.62%
YoY %	118.03%	-72.40%	5.74%	-50.59%	0.00%	-0.70%	-	-
Horiz. %	31.22%	14.32%	51.88%	49.06%	99.30%	99.30%	100.00%	-
NAPS	1.0513	1.0487	1.0446	1.0317	1.0136	1.0107	1.0086	0.69%
YoY %	0.25%	0.39%	1.25%	1.79%	0.29%	0.21%	-	-
Horiz. %	104.23%	103.98%	103.57%	102.29%	100.50%	100.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.71	1.79	1.91	1.74	1.76	1.61	1.33	-
P/RPS	71.77	102.67	50.14	47.92	48.25	44.86	37.77	11.28%
YoY %	-30.10%	104.77%	4.63%	-0.68%	7.56%	18.77%	-	-
Horiz. %	190.02%	271.83%	132.75%	126.87%	127.75%	118.77%	100.00%	-
P/EPS	137.54	326.35	86.83	87.39	90.72	84.74	69.63	12.00%
YoY %	-57.86%	275.85%	-0.64%	-3.67%	7.06%	21.70%	-	-
Horiz. %	197.53%	468.69%	124.70%	125.51%	130.29%	121.70%	100.00%	-
EY	0.73	0.31	1.15	1.14	1.10	1.18	1.44	-10.69%
YoY %	135.48%	-73.04%	0.88%	3.64%	-6.78%	-18.06%	-	-
Horiz. %	50.69%	21.53%	79.86%	79.17%	76.39%	81.94%	100.00%	-
DY	0.79	0.35	1.18	1.23	2.49	2.74	3.36	-21.42%
YoY %	125.71%	-70.34%	-4.07%	-50.60%	-9.12%	-18.45%	-	-
Horiz. %	23.51%	10.42%	35.12%	36.61%	74.11%	81.55%	100.00%	-
P/NAPS	1.60	1.68	1.79	1.64	1.68	1.53	1.26	4.05%
YoY %	-4.76%	-6.15%	9.15%	-2.38%	9.80%	21.43%	-	-
Horiz. %	126.98%	133.33%	142.06%	130.16%	133.33%	121.43%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/07/21	20/07/20	23/07/19	13/07/18	02/08/17	26/07/16	28/07/15	-
Price	1.66	1.80	1.96	1.67	1.73	1.65	1.29	-
P/RPS	69.67	103.25	51.45	46.00	47.43	45.97	36.64	11.29%
YoY %	-32.52%	100.68%	11.85%	-3.01%	3.18%	25.46%	-	-
Horiz. %	190.15%	281.80%	140.42%	125.55%	129.45%	125.46%	100.00%	-
P/EPS	133.52	328.17	89.11	83.87	89.18	86.84	67.54	12.01%
YoY %	-59.31%	268.28%	6.25%	-5.95%	2.69%	28.58%	-	-
Horiz. %	197.69%	485.89%	131.94%	124.18%	132.04%	128.58%	100.00%	-
EY	0.75	0.30	1.12	1.19	1.12	1.15	1.48	-10.70%
YoY %	150.00%	-73.21%	-5.88%	6.25%	-2.61%	-22.30%	-	-
Horiz. %	50.68%	20.27%	75.68%	80.41%	75.68%	77.70%	100.00%	-
DY	0.81	0.34	1.15	1.28	2.53	2.67	3.47	-21.51%
YoY %	138.24%	-70.43%	-10.16%	-49.41%	-5.24%	-23.05%	-	-
Horiz. %	23.34%	9.80%	33.14%	36.89%	72.91%	76.95%	100.00%	-
P/NAPS	1.56	1.69	1.84	1.58	1.65	1.57	1.22	4.17%
YoY %	-7.69%	-8.15%	16.46%	-4.24%	5.10%	28.69%	-	-
Horiz. %	127.87%	138.52%	150.82%	129.51%	135.25%	128.69%	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