[IGBREIT] YoY TTM Result on 31-Mar-2021 [#1]

Stock

[IGBREIT] IGB REAL ESTATE INV TRUST

Announcement Date

26-Apr-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- -10.41%

YoY- -29.6%

Quarter Report

IGB REIT-Interim Report-Mar21-210426.pdf

Latest QR

Upcoming QR

IGBREIT's Result

IGBREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	612,250	577,215	433,901	439,670	535,907	540,131	528,053	2.49%
YoY %	6.07%	33.03%	-1.31%	-17.96%	-0.78%	2.29%	-	-
Horiz. %	115.94%	109.31%	82.17%	83.26%	101.49%	102.29%	100.00%	-
PBT	521,015	407,002	241,820	212,153	301,338	334,379	350,223	6.83%
YoY %	28.01%	68.31%	13.98%	-29.60%	-9.88%	-4.52%	-	-
Horiz. %	148.77%	116.21%	69.05%	60.58%	86.04%	95.48%	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	521,015	407,002	241,820	212,153	301,338	334,379	350,223	6.83%
YoY %	28.01%	68.31%	13.98%	-29.60%	-9.88%	-4.52%	-	-
Horiz. %	148.77%	116.21%	69.05%	60.58%	86.04%	95.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	521,015	407,002	241,820	212,153	301,338	334,379	350,223	6.83%
YoY %	28.01%	68.31%	13.98%	-29.60%	-9.88%	-4.52%	-	-
Horiz. %	148.77%	116.21%	69.05%	60.58%	86.04%	95.48%	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	91,235	170,213	192,081	227,517	234,569	205,752	177,830	-10.51%
YoY %	-46.40%	-11.38%	-15.58%	-3.01%	14.01%	15.70%	-	-
Horiz. %	51.30%	95.72%	108.01%	127.94%	131.91%	115.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,035,888	3,872,697	3,805,696	3,802,766	3,788,721	3,773,449	3,722,385	1.35%
YoY %	4.21%	1.76%	0.08%	0.37%	0.40%	1.37%	-	-
Horiz. %	108.42%	104.04%	102.24%	102.16%	101.78%	101.37%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	382,562	363,812	257,487	218,556	308,604	321,590	412,215	-1.23%
YoY %	5.15%	41.29%	17.81%	-29.18%	-4.04%	-21.98%	-	-
Horiz. %	92.81%	88.26%	62.46%	53.02%	74.86%	78.02%	100.00%	-
Div Payout %	73.43%	89.39%	106.48%	103.02%	102.41%	96.18%	117.70%	-
YoY %	-17.85%	-16.05%	3.36%	0.60%	6.48%	-18.28%	-	-
Horiz. %	62.39%	75.95%	90.47%	87.53%	87.01%	81.72%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	4,035,888	3,872,697	3,805,696	3,802,766	3,788,721	3,773,449	3,722,385	1.35%
YoY %	4.21%	1.76%	0.08%	0.37%	0.40%	1.37%	-	-
Horiz. %	108.42%	104.04%	102.24%	102.16%	101.78%	101.37%	100.00%	-
NOSH	3,605,402	3,590,485	3,575,438	3,563,979	3,551,815	3,539,821	3,515,000	0.42%
YoY %	0.42%	0.42%	0.32%	0.34%	0.34%	0.71%	-	-
Horiz. %	102.57%	102.15%	101.72%	101.39%	101.05%	100.71%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	85.10%	70.51%	55.73%	48.25%	56.23%	61.91%	66.32%	-
YoY %	20.69%	26.52%	15.50%	-14.19%	-9.17%	-6.65%	-	-
Horiz. %	128.32%	106.32%	84.03%	72.75%	84.79%	93.35%	100.00%	-
ROE	12.91%	10.51%	6.35%	5.58%	7.95%	8.86%	9.41%	-
YoY %	22.84%	65.51%	13.80%	-29.81%	-10.27%	-5.84%	-	-
Horiz. %	137.19%	111.69%	67.48%	59.30%	84.48%	94.16%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	16.98	16.08	12.14	12.34	15.09	15.26	15.02	2.06%
YoY %	5.60%	32.45%	-1.62%	-18.22%	-1.11%	1.60%	-	-
Horiz. %	113.05%	107.06%	80.83%	82.16%	100.47%	101.60%	100.00%	-
EPS	14.45	11.34	6.76	5.95	8.48	9.45	9.96	6.39%
YoY %	27.43%	67.75%	13.61%	-29.83%	-10.26%	-5.12%	-	-
Horiz. %	145.08%	113.86%	67.87%	59.74%	85.14%	94.88%	100.00%	-
DPS	10.63	10.15	7.21	6.14	8.70	9.11	11.76	-1.66%
YoY %	4.73%	40.78%	17.43%	-29.43%	-4.50%	-22.53%	-	-
Horiz. %	90.39%	86.31%	61.31%	52.21%	73.98%	77.47%	100.00%	-
NAPS	1.1194	1.0786	1.0644	1.067	1.0667	1.066	1.059	0.92%
YoY %	3.78%	1.33%	-0.24%	0.03%	0.07%	0.66%	-	-
Horiz. %	105.70%	101.85%	100.51%	100.76%	100.73%	100.66%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,563,979
RPS	16.93	15.97	12.00	12.16	14.82	14.94	14.61	2.48%
YoY %	6.01%	33.08%	-1.32%	-17.95%	-0.80%	2.26%	-	-
Horiz. %	115.88%	109.31%	82.14%	83.23%	101.44%	102.26%	100.00%	-
EPS	14.41	11.26	6.69	5.87	8.33	9.25	9.69	6.83%
YoY %	27.98%	68.31%	13.97%	-29.53%	-9.95%	-4.54%	-	-
Horiz. %	148.71%	116.20%	69.04%	60.58%	85.96%	95.46%	100.00%	-
DPS	10.58	10.06	7.12	6.05	8.54	8.90	11.40	-1.23%
YoY %	5.17%	41.29%	17.69%	-29.16%	-4.04%	-21.93%	-	-
Horiz. %	92.81%	88.25%	62.46%	53.07%	74.91%	78.07%	100.00%	-
NAPS	1.1163	1.0712	1.0526	1.0518	1.0479	1.0437	1.0296	1.35%
YoY %	4.21%	1.77%	0.08%	0.37%	0.40%	1.37%	-	-
Horiz. %	108.42%	104.04%	102.23%	102.16%	101.78%	101.37%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	1.74	1.74	1.53	1.74	1.59	1.85	1.55	-
P/RPS	10.25	10.82	12.61	14.10	10.54	12.12	10.32	-0.11%
YoY %	-5.27%	-14.20%	-10.57%	33.78%	-13.04%	17.44%	-	-
Horiz. %	99.32%	104.84%	122.19%	136.63%	102.13%	117.44%	100.00%	-
P/EPS	12.04	15.35	22.62	29.23	18.74	19.58	15.56	-4.18%
YoY %	-21.56%	-32.14%	-22.61%	55.98%	-4.29%	25.84%	-	-
Horiz. %	77.38%	98.65%	145.37%	187.85%	120.44%	125.84%	100.00%	-
EY	8.31	6.51	4.42	3.42	5.34	5.11	6.43	4.36%
YoY %	27.65%	47.29%	29.24%	-35.96%	4.50%	-20.53%	-	-
Horiz. %	129.24%	101.24%	68.74%	53.19%	83.05%	79.47%	100.00%	-
DY	6.11	5.83	4.71	3.53	5.47	4.92	7.59	-3.54%
YoY %	4.80%	23.78%	33.43%	-35.47%	11.18%	-35.18%	-	-
Horiz. %	80.50%	76.81%	62.06%	46.51%	72.07%	64.82%	100.00%	-
P/NAPS	1.55	1.61	1.44	1.63	1.49	1.74	1.46	1.00%
YoY %	-3.73%	11.81%	-11.66%	9.40%	-14.37%	19.18%	-	-
Horiz. %	106.16%	110.27%	98.63%	111.64%	102.05%	119.18%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	17/04/24	27/04/23	27/04/22	26/04/21	22/04/20	24/04/19	23/04/18	-
Price	1.75	1.72	1.56	1.77	1.70	1.85	1.52	-
P/RPS	10.31	10.70	12.85	14.35	11.27	12.12	10.12	0.31%
YoY %	-3.64%	-16.73%	-10.45%	27.33%	-7.01%	19.76%	-	-
Horiz. %	101.88%	105.73%	126.98%	141.80%	111.36%	119.76%	100.00%	-
P/EPS	12.11	15.17	23.07	29.73	20.04	19.58	15.26	-3.77%
YoY %	-20.17%	-34.24%	-22.40%	48.35%	2.35%	28.31%	-	-
Horiz. %	79.36%	99.41%	151.18%	194.82%	131.32%	128.31%	100.00%	-
EY	8.26	6.59	4.34	3.36	4.99	5.11	6.56	3.91%
YoY %	25.34%	51.84%	29.17%	-32.67%	-2.35%	-22.10%	-	-
Horiz. %	125.91%	100.46%	66.16%	51.22%	76.07%	77.90%	100.00%	-
DY	6.07	5.90	4.62	3.47	5.12	4.92	7.74	-3.96%
YoY %	2.88%	27.71%	33.14%	-32.23%	4.07%	-36.43%	-	-
Horiz. %	78.42%	76.23%	59.69%	44.83%	66.15%	63.57%	100.00%	-
P/NAPS	1.56	1.59	1.47	1.66	1.59	1.74	1.44	1.34%
YoY %	-1.89%	8.16%	-11.45%	4.40%	-8.62%	20.83%	-	-
Horiz. %	108.33%	110.42%	102.08%	115.28%	110.42%	120.83%	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