[KIPREIT] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[KIPREIT] KIP REAL ESTATE INVESTMENT TRUST
Announcement Date
19-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 1.12%
YoY- 62.47%
Quarter Report
Latest QR
Upcoming QR
KIPREIT's Result
KIPREIT's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 89,184 77,590 73,045 73,169 70,071 63,014 57,325 7.64%
PBT 64,903 75,012 35,130 21,622 46,664 36,402 31,022 13.08%
Tax 0 0 0 0 0 0 0 -
NP 64,903 75,012 35,130 21,622 46,664 36,402 31,022 13.08%
-
NP to SH 64,903 75,012 35,130 21,622 46,664 36,402 31,022 13.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 24,281 2,578 37,915 51,547 23,407 26,612 26,303 -1.32%
-
Net Worth 670,842 611,660 512,374 511,767 522,278 505,704 503,531 4.89%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 38,747 35,485 34,360 31,278 - - - -
Div Payout % 59.70% 47.31% 97.81% 144.66% - - - -
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 670,842 611,660 512,374 511,767 522,278 505,704 503,531 4.89%
NOSH 618,629 578,950 505,300 505,300 505,300 505,300 505,300 3.42%
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 72.77% 96.68% 48.09% 29.55% 66.60% 57.77% 54.12% -
ROE 9.67% 12.26% 6.86% 4.22% 8.93% 7.20% 6.16% -
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 14.42 13.40 14.46 14.48 13.87 12.47 11.34 4.08%
EPS 10.49 12.96 6.95 4.28 9.23 7.20 6.14 9.33%
DPS 6.26 6.13 6.80 6.19 0.00 0.00 0.00 -
NAPS 1.0844 1.0565 1.014 1.0128 1.0336 1.0008 0.9965 1.41%
Adjusted Per Share Value based on latest NOSH - 505,300
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.17 9.72 9.15 9.16 8.77 7.89 7.18 7.63%
EPS 8.13 9.39 4.40 2.71 5.84 4.56 3.88 13.11%
DPS 4.85 4.44 4.30 3.92 0.00 0.00 0.00 -
NAPS 0.84 0.7659 0.6416 0.6408 0.654 0.6332 0.6305 4.89%
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 0.895 0.905 0.835 0.81 0.86 0.75 0.865 -
P/RPS 6.21 6.75 5.78 5.59 6.20 6.01 7.62 -3.35%
P/EPS 8.53 6.98 12.01 18.93 9.31 10.41 14.09 -8.02%
EY 11.72 14.32 8.33 5.28 10.74 9.61 7.10 8.70%
DY 7.00 6.77 8.14 7.64 0.00 0.00 0.00 -
P/NAPS 0.83 0.86 0.82 0.80 0.83 0.75 0.87 -0.78%
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 29/01/24 17/01/23 19/01/22 19/01/21 16/01/20 15/01/19 25/01/18 -
Price 0.885 0.905 0.85 0.815 0.90 0.805 0.84 -
P/RPS 6.14 6.75 5.88 5.63 6.49 6.46 7.40 -3.06%
P/EPS 8.44 6.98 12.23 19.05 9.75 11.17 13.68 -7.73%
EY 11.85 14.32 8.18 5.25 10.26 8.95 7.31 8.38%
DY 7.08 6.77 8.00 7.60 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.84 0.80 0.87 0.80 0.84 -0.40%

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