XHKG1881
Market cap197mUSD
Dec 24, Last price
0.47HKD
1D
0.00%
1Q
-11.32%
Jan 2017
-77.18%
IPO
-81.20%
Name
Regal Real Estate Investment Trust
Chart & Performance
Profile
Regal REIT is a Hong Kong collective investment scheme authorised under section 104 of the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong) and its Units were listed on The Stock Exchange of Hong Kong Limited on 30th March, 2007. Regal REIT is governed by a trust deed dated 11th December, 2006 (as amended by the first supplemental trust deed dated 2nd March, 2007, the second supplemental trust deed dated 15th May, 2008, the third supplemental trust deed dated 8th May, 2009, the fourth supplemental trust deed dated 23rd July, 2010, the fifth supplemental trust deed dated 3rd May, 2011, the sixth supplemental trust deed dated 21st July, 2011 and the seventh supplemental trust deed dated 14th April, 2015) constituting Regal REIT (the Trust Deed) and the REIT Code. The principal activity of Regal REIT and its subsidiaries (collectively, the Group) is to own and invest in income-producing hotels, serviced apartments or commercial properties (including office premises) with the objectives of producing stable and growing distributions to Unitholders and to achieve long-term growth in the net asset value per Unit.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 617,762 0.21% | 616,441 3.86% | 593,544 -31.89% | |||||||
Cost of revenue | 120,324 | 113,493 | 110,632 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 497,438 | 502,948 | 482,912 | |||||||
NOPBT Margin | 80.52% | 81.59% | 81.36% | |||||||
Operating Taxes | (19,412) | 36,201 | 54,644 | |||||||
Tax Rate | 7.20% | 11.32% | ||||||||
NOPAT | 516,850 | 466,747 | 428,268 | |||||||
Net income | 265,736 -71.42% | 929,896 61.14% | 577,087 -124.98% | |||||||
Dividends | (32,574) | (299,684) | (394,149) | |||||||
Dividend yield | 1.64% | 6.57% | 8.46% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 925,830 | 5,733,382 | 254,821 | |||||||
Long-term debt | 9,429,538 | 4,475,476 | 9,778,503 | |||||||
Deferred revenue | 1,096 | 440 | ||||||||
Other long-term liabilities | 2,867 | (1,096) | 2,227 | |||||||
Net debt | 10,309,491 | 10,067,522 | 9,979,172 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 46,752 | 296,669 | 304,297 | |||||||
CAPEX | (388) | (120) | (54) | |||||||
Cash from investing activities | (21,238) | (36,104) | (2,767) | |||||||
Cash from financing activities | (120,973) | (163,381) | (490,062) | |||||||
FCF | 424,112 | 481,943 | 371,564 | |||||||
Balance | ||||||||||
Cash | 45,877 | 141,336 | 54,152 | |||||||
Long term investments | ||||||||||
Excess cash | 14,989 | 110,514 | 24,475 | |||||||
Stockholders' equity | 13,073,873 | 12,807,864 | 12,146,911 | |||||||
Invested Capital | 23,409,651 | 22,885,663 | 22,119,669 | |||||||
ROIC | 2.23% | 2.07% | 1.95% | |||||||
ROCE | 2.06% | 2.12% | 2.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,257,431 | 3,257,431 | 3,257,431 | |||||||
Price | 0.61 -56.43% | 1.40 -2.10% | 1.43 5.93% | |||||||
Market cap | 1,987,033 -56.43% | 4,560,404 -2.10% | 4,658,127 5.93% | |||||||
EV | 12,296,524 | 14,627,926 | 14,637,299 | |||||||
EBITDA | 505,164 | 510,883 | 490,622 | |||||||
EV/EBITDA | 24.34 | 28.63 | 29.83 | |||||||
Interest | 586,338 | 260,386 | 126,529 | |||||||
Interest/NOPBT | 117.87% | 51.77% | 26.20% |