[TWRREIT] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 8.56%
YoY- 26.52%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 50,192 46,336 46,844 46,362 44,204 40,323 39,248 17.80%
PBT 30,872 66,475 28,148 28,398 26,160 106,189 23,278 20.69%
Tax 0 0 0 0 0 0 0 -
NP 30,872 66,475 28,148 28,398 26,160 106,189 23,278 20.69%
-
NP to SH 30,872 66,475 28,148 28,398 26,160 106,189 23,278 20.69%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,320 -20,139 18,696 17,964 18,044 -65,866 15,969 13.52%
-
Net Worth 447,475 446,504 406,519 406,607 406,434 392,850 315,656 26.16%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 26,225 - 28,061 - 23,006 - -
Div Payout % - 39.45% - 98.81% - 21.67% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 447,475 446,504 406,519 406,607 406,434 392,850 315,656 26.16%
NOSH 280,654 280,485 280,358 280,612 280,686 271,305 268,187 3.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 61.51% 143.46% 60.09% 61.25% 59.18% 263.35% 59.31% -
ROE 6.90% 14.89% 6.92% 6.98% 6.44% 27.03% 7.37% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.88 16.52 16.71 16.52 15.75 14.86 14.63 14.29%
EPS 11.00 23.70 10.04 10.12 9.32 39.14 8.68 17.08%
DPS 0.00 9.35 0.00 10.00 0.00 8.48 0.00 -
NAPS 1.5944 1.5919 1.45 1.449 1.448 1.448 1.177 22.40%
Adjusted Per Share Value based on latest NOSH - 280,549
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.23 9.44 9.54 9.44 9.01 8.21 8.00 17.79%
EPS 6.29 13.54 5.73 5.79 5.33 21.63 4.74 20.73%
DPS 0.00 5.34 0.00 5.72 0.00 4.69 0.00 -
NAPS 0.9116 0.9096 0.8282 0.8283 0.828 0.8003 0.643 26.17%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 - -
Price 0.95 0.88 1.05 1.18 1.30 1.38 0.00 -
P/RPS 5.31 5.33 6.28 7.14 8.25 9.29 0.00 -
P/EPS 8.64 3.71 10.46 11.66 13.95 3.53 0.00 -
EY 11.58 26.93 9.56 8.58 7.17 28.36 0.00 -
DY 0.00 10.63 0.00 8.47 0.00 6.14 0.00 -
P/NAPS 0.60 0.55 0.72 0.81 0.90 0.95 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 06/02/09 11/11/08 28/07/08 14/05/08 05/02/08 13/11/07 -
Price 0.94 0.95 0.87 1.12 1.29 1.30 1.28 -
P/RPS 5.26 5.75 5.21 6.78 8.19 8.75 8.75 -28.74%
P/EPS 8.55 4.01 8.67 11.07 13.84 3.32 14.75 -30.45%
EY 11.70 24.95 11.54 9.04 7.22 30.11 6.78 43.82%
DY 0.00 9.84 0.00 8.93 0.00 6.52 0.00 -
P/NAPS 0.59 0.60 0.60 0.77 0.89 0.90 1.09 -33.55%

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