First Time Loading...

Mapletree Pan Asia Commercial Trust
SGX:N2IU

Watchlist Manager
Mapletree Pan Asia Commercial Trust Logo
Mapletree Pan Asia Commercial Trust
SGX:N2IU
Watchlist
Price: 1.26 -0.79% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

952.1m
+0.2%
Revenue
Growth Rates:
1 Year
+12%
3 Years
-
5 Years
+116%
7 Years
+177%
10 Years
+267%
667.9m
+0.6%
Operating Income
Growth Rates:
1 Year
+13%
3 Years
-
5 Years
+114%
7 Years
+180%
10 Years
+294%
354.3m
-0.5%
Net Income
Growth Rates:
1 Year
-43%
3 Years
-
5 Years
-38%
7 Years
+8%
10 Years
+152%

Earnings Waterfall
Mapletree Pan Asia Commercial Trust

Revenue
952.1m SGD
Cost of Revenue
-281.3m SGD
Gross Profit
670.8m SGD
Operating Expenses
-2.9m SGD
Operating Income
667.9m SGD
Other Expenses
-313.6m SGD
Net Income
354.3m SGD

Income Statement
Mapletree Pan Asia Commercial Trust

Rotate your device to view
Income Statement
Currency: SGD
Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
212
N/A
218
+3%
220
+1%
233
+6%
247
+6%
259
+5%
267
+3%
272
+2%
276
+2%
280
+2%
282
+1%
284
+0%
285
+0%
286
+0%
288
+1%
292
+1%
308
+6%
343
+11%
378
+10%
412
+9%
431
+5%
432
+0%
434
+0%
434
+0%
437
+1%
440
+1%
444
+1%
447
+1%
450
+0%
468
+4%
483
+3%
477
-1%
476
0%
504
+6%
499
-1%
609
+22%
849
+39%
826
-3%
1 063
+29%
950
-11%
952
+0%
Gross Profit
Cost of Revenue
(71)
(71)
(71)
(74)
(77)
(84)
(90)
(90)
(90)
(90)
(90)
(89)
(88)
(87)
(87)
(89)
(93)
(103)
(112)
(121)
(125)
(125)
(125)
(124)
(126)
(127)
(128)
(130)
(130)
(136)
(141)
(142)
(141)
(148)
(150)
(178)
(252)
(245)
(315)
(284)
(281)
Gross Profit
142
N/A
147
+4%
149
+1%
159
+7%
170
+7%
175
+3%
177
+1%
181
+2%
185
+2%
190
+3%
192
+1%
195
+1%
197
+1%
199
+1%
201
+1%
202
+1%
215
+6%
240
+12%
266
+11%
292
+10%
306
+5%
308
+0%
308
+0%
310
+0%
311
+0%
313
+1%
316
+1%
318
+1%
319
+0%
333
+4%
342
+3%
335
-2%
336
+0%
356
+6%
350
-2%
431
+23%
597
+38%
582
-2%
748
+29%
666
-11%
671
+1%
Operating Income
Operating Expenses
(9)
(9)
(9)
(9)
(9)
(5)
(4)
(1)
(1)
(2)
(6)
(1)
(1)
(1)
(2)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(4)
(1)
(4)
(1)
(5)
(3)
(3)
(14)
(4)
(2)
(3)
Selling, General & Administrative
(9)
(9)
(9)
(9)
(9)
(5)
(1)
(1)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(3)
(3)
(3)
(4)
(2)
(3)
Other Operating Expenses
0
0
0
0
0
0
(3)
0
0
0
(4)
0
0
0
(1)
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
(3)
0
(3)
0
(3)
0
0
(11)
0
0
0
Operating Income
133
N/A
138
+4%
140
+1%
150
+7%
161
+7%
170
+6%
173
+2%
180
+4%
184
+2%
189
+3%
187
-1%
194
+4%
196
+1%
198
+1%
198
+0%
201
+1%
213
+6%
239
+12%
264
+11%
290
+10%
305
+5%
307
+0%
307
+0%
309
+1%
310
+0%
312
+1%
315
+1%
317
+1%
318
+0%
331
+4%
338
+2%
334
-1%
331
-1%
355
+7%
345
-3%
428
+24%
593
+39%
568
-4%
745
+31%
664
-11%
668
+1%
Pre-Tax Income
Interest Income Expense
45
174
171
168
166
(29)
171
167
168
168
(31)
119
119
117
100
100
95
90
82
(54)
(53)
(65)
260
260
257
257
267
267
572
569
205
(312)
(265)
(19)
2
94
48
(83)
(144)
(299)
(308)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
(0)
(0)
0
0
0
(0)
Total Other Income
0
0
0
0
0
0
0
0
0
0
156
0
0
0
0
0
0
0
0
129
126
136
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
178
N/A
312
+76%
311
0%
318
+2%
326
+3%
140
-57%
343
+145%
347
+1%
351
+1%
356
+1%
312
-12%
313
+0%
315
+1%
315
+0%
299
-5%
301
+1%
309
+3%
329
+7%
346
+5%
365
+6%
378
+3%
377
0%
568
+50%
568
+0%
568
0%
568
+0%
582
+2%
584
+0%
890
+52%
900
+1%
543
-40%
21
-96%
69
+222%
336
+390%
347
+3%
522
+50%
641
+23%
485
-24%
600
+24%
365
-39%
360
-2%
Net Income
Tax Provision
209
209
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(9)
(18)
2
(6)
(4)
0
Income from Continuing Operations
387
521
311
318
326
140
343
347
351
356
312
313
315
315
299
301
309
329
346
365
378
377
568
568
568
568
582
584
890
900
543
21
69
336
347
512
623
487
594
362
360
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(1)
(1)
(1)
(1)
Net Income (Common)
387
N/A
521
+35%
311
-40%
318
+2%
326
+3%
140
-57%
343
+145%
347
+1%
351
+1%
356
+1%
312
-12%
313
+0%
315
+1%
315
+0%
299
-5%
301
+1%
309
+3%
329
+7%
346
+5%
365
+6%
378
+3%
377
0%
568
+50%
568
+0%
568
0%
568
+0%
582
+2%
584
+0%
890
+52%
900
+1%
543
-40%
21
-96%
69
+222%
336
+390%
347
+3%
511
+47%
621
+21%
483
-22%
589
+22%
356
-40%
354
0%
EPS (Diluted)
0.2
N/A
0.27
+35%
0.16
-41%
0.17
+6%
0.15
-12%
0.08
-47%
0.16
+100%
0.17
+6%
0.17
N/A
0.17
N/A
0.15
-12%
0.15
N/A
0.15
N/A
0.15
N/A
0.14
-7%
0.14
N/A
0.14
N/A
0.11
-21%
0.13
+18%
0.13
N/A
0.13
N/A
0.13
N/A
0.2
+54%
0.19
-5%
0.19
N/A
0.19
N/A
0.2
+5%
0.2
N/A
0.31
+55%
0.28
-10%
0.18
-36%
0.01
-94%
0.02
+100%
0.1
+400%
0.1
N/A
0.14
+40%
0.11
-21%
0.1
-9%
0.11
+10%
0.07
-36%
0.07
N/A

See Also

Summary
N2IU intrinsic value, competitors valuation, and company profile.
DCF Valuation
N2IU stock valuation using Discount Cash Flow valuation method.
Relative Valuation
N2IU stock valuation using valuation multiples.
Wall Street Estimates
N2IU price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
N2IU stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.