[IGBREIT] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[IGBREIT] IGB REAL ESTATE INV TRUST
Announcement Date
23-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.9%
YoY- 66.63%
Quarter Report
Latest QR
Upcoming QR
IGBREIT's Result
IGBREIT's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 147,505 139,614 137,206 134,354 125,654 121,433 119,599 3.55%
PBT 72,096 75,257 105,508 117,127 70,290 53,133 56,239 4.22%
Tax 0 0 0 0 0 0 0 -
NP 72,096 75,257 105,508 117,127 70,290 53,133 56,239 4.22%
-
NP to SH 72,096 75,257 105,508 117,127 70,290 53,133 56,239 4.22%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 75,409 64,357 31,698 17,227 55,364 68,300 63,360 2.94%
-
Net Worth 3,800,897 3,784,115 3,756,712 3,723,205 3,657,515 3,642,715 3,644,218 0.70%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 74,059 77,719 80,380 172,159 149,627 128,347 133,739 -9.37%
Div Payout % 102.72% 103.27% 76.18% 146.99% 212.87% 241.56% 237.80% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 3,800,897 3,784,115 3,756,712 3,723,205 3,657,515 3,642,715 3,644,218 0.70%
NOSH 3,560,559 3,548,827 3,534,810 3,513,451 3,479,703 3,450,194 3,429,207 0.62%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 48.88% 53.90% 76.90% 87.18% 55.94% 43.75% 47.02% -
ROE 1.90% 1.99% 2.81% 3.15% 1.92% 1.46% 1.54% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.14 3.93 3.89 3.82 3.61 3.52 3.49 2.88%
EPS 2.03 2.12 2.99 3.34 2.02 1.54 1.64 3.61%
DPS 2.08 2.19 2.28 4.90 4.30 3.72 3.90 -9.93%
NAPS 1.0675 1.0663 1.0656 1.0597 1.0511 1.0558 1.0627 0.07%
Adjusted Per Share Value based on latest NOSH - 3,513,451
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.08 3.86 3.80 3.72 3.48 3.36 3.31 3.54%
EPS 1.99 2.08 2.92 3.24 1.94 1.47 1.56 4.13%
DPS 2.05 2.15 2.22 4.76 4.14 3.55 3.70 -9.36%
NAPS 1.0513 1.0467 1.0391 1.0298 1.0117 1.0076 1.008 0.70%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.72 1.89 1.73 1.80 1.61 1.34 1.31 -
P/RPS 41.52 48.04 44.45 47.07 44.59 38.07 37.56 1.68%
P/EPS 84.94 89.13 57.81 53.99 79.70 87.01 79.88 1.02%
EY 1.18 1.12 1.73 1.85 1.25 1.15 1.25 -0.95%
DY 1.21 1.16 1.32 2.72 2.67 2.78 2.98 -13.93%
P/NAPS 1.61 1.77 1.62 1.70 1.53 1.27 1.23 4.58%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/01/21 22/01/20 23/01/19 23/01/18 25/01/17 26/01/16 27/01/15 -
Price 1.64 1.95 1.78 1.61 1.75 1.38 1.31 -
P/RPS 39.59 49.57 45.74 42.10 48.46 39.21 37.56 0.88%
P/EPS 80.99 91.95 59.48 48.30 86.63 89.61 79.88 0.23%
EY 1.23 1.09 1.68 2.07 1.15 1.12 1.25 -0.26%
DY 1.27 1.12 1.28 3.04 2.46 2.70 2.98 -13.23%
P/NAPS 1.54 1.83 1.67 1.52 1.66 1.31 1.23 3.81%

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