XSESAW9U
Market cap385mUSD
Dec 23, Last price
0.25SGD
1D
0.00%
1Q
-10.71%
Jan 2017
-80.16%
IPO
-55.88%
Name
First Real Estate Investment Trust
Chart & Performance
Profile
First Real Estate Investment Trust (First REIT) is a real estate investment trust constituted by the Trust Deed entered into on 19 October 2006 between First REIT Management Limited (formerly Bowsprit Capital Corporation Limited) as the Manager and HSBC Institutional Trust Services (Singapore) Limited as the Trustee. First REIT was listed on the Singapore Exchange Securities Trading Limited on 11 December 2006. On 1 March 2018, HSBC Institutional Trust Services (Singapore) Limited retired as the Trustee of First REIT in favour of Perpetual (Asia) Limited. First REIT is Singapore's first healthcare real estate investment trust that aims to invest in a diversified portfolio of income-producing real estate and / or real estate-related assets in Asia that are primarily used for healthcare and / or healthcare-related purposes. Managed by First REIT Management Limited,, First REIT's portfolio consists of 20 properties located in Indonesia, Singapore and South Korea, namely 1) Siloam Hospitals Lippo Village, 2) Siloam Hospitals Kebon Jeruk, 3) Siloam Hospitals Surabaya, 4) Imperial Aryaduta Hotel & Country Club, 5) Mochtar Riady Comprehensive Cancer Centre, 6) Siloam Hospitals Lippo Cikarang, 7) Siloam Hospitals Manado & Hotel Aryaduta Manado, 8) Siloam Hospitals Makassar, 9) Siloam Hospitals Bali, 10) Siloam Hospitals TB Simatupang, 11) Siloam Hospitals Purwakarta, 12) Siloam Sriwijaya, 13) Siloam Hospitals Kupang & Lippo Plaza Kupang, 14) Siloam Hospitals Labuan Bajo, 15) Siloam Hospitals Buton & Lippo Plaza Buton, 16) Siloam Hospitals Yogyakarta, 17) Pacific Healthcare Nursing Home @ Bukit Merah, 18) Pacific Healthcare Nursing Home II @ Bukit Panjang, 19) The Lentor Residence and 20) Sarang Hospital. Its hospital assets in Indonesia are operated by PT Siloam International Hospitals Tbk, a subsidiary of PT Lippo Karawaci Tbk, a strong brand name in the Indonesian healthcare industry supported by a team of international healthcare professionals whereas The Imperial Aryaduta Hotel & Country Club and Hotel Aryaduta Manado are operated by The Aryaduta Hotel and Resort Group. The Lippo Plaza Kupang and Lippo Plaza Buton are managed by PT Lippo Malls Indonesia. In Singapore, the nursing homes at Bukit Merah and Bukit Panjang are operated by Pacific Healthcare Nursing Home Pte. Ltd. and Pacific Eldercare and Nursing Pte. Ltd., respectively. The Lentor Residence is operated by The Lentor Residence Pte. Ltd. In South Korea, the Sarang Hospital is operated by a private doctor. Through First REIT, investors can participate in an asset class that has a focus towards Asia's growing healthcare sector, which is boosted by an increase in life expectancy in Indonesia and the rest of Southeast Asia.
Valuation
Title SGD 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 | 108,568 -2.43% | 111,275 8.72% | 102,346 28.54% | |||||||
Cost of revenue | 13,679 | 14,165 | 12,317 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 94,889 | 97,110 | 90,029 | |||||||
NOPBT Margin | 87.40% | 87.27% | 87.97% | |||||||
Operating Taxes | 14,877 | 18,369 | 12,697 | |||||||
Tax Rate | 15.68% | 18.92% | 14.10% | |||||||
NOPAT | 80,012 | 78,741 | 77,332 | |||||||
Net income | 63,339 88.59% | 33,585 -46.79% | 63,113 -117.91% | |||||||
Dividends | (52,136) | (49,489) | (38,168) | |||||||
Dividend yield | 9.51% | 9.61% | 8.35% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 920 | 1,453 | 99,258 | |||||||
Long-term debt | 448,926 | 449,613 | 249,953 | |||||||
Deferred revenue | 3,186 | 2,284 | ||||||||
Other long-term liabilities | 10,816 | 8,518 | (2,284) | |||||||
Net debt | 409,020 | 403,715 | 298,008 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 69,955 | 93,080 | 66,204 | |||||||
CAPEX | (4,306) | (662) | ||||||||
Cash from investing activities | (4,623) | 8,118 | 5,615 | |||||||
Cash from financing activities | (69,260) | (102,651) | (40,077) | |||||||
FCF | 60,287 | 70,590 | 77,149 | |||||||
Balance | ||||||||||
Cash | 40,266 | 46,103 | 51,203 | |||||||
Long term investments | 560 | 1,248 | ||||||||
Excess cash | 35,398 | 41,787 | 46,086 | |||||||
Stockholders' equity | 725,691 | 1,149,601 | 1,054,702 | |||||||
Invested Capital | 1,085,430 | 1,085,280 | 953,747 | |||||||
ROIC | 7.37% | 7.72% | 8.16% | |||||||
ROCE | 8.11% | 8.24% | 8.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,067,938 | 1,981,551 | 1,499,382 | |||||||
Price | 0.27 1.92% | 0.26 -14.75% | 0.31 49.11% | |||||||
Market cap | 548,004 6.37% | 515,203 12.66% | 457,312 153.22% | |||||||
EV | 957,024 | 1,436,439 | 1,218,877 | |||||||
EBITDA | 94,902 | 97,124 | 90,042 | |||||||
EV/EBITDA | 10.08 | 14.79 | 13.54 | |||||||
Interest | 18,023 | 14,073 | 11,819 | |||||||
Interest/NOPBT | 18.99% | 14.49% | 13.13% |