[TWRREIT] QoQ Annualized Quarter Result on 31-Dec-2024 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
20-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
31-Dec-2024 [#2]
Profit Trend
QoQ- 9.17%
YoY- 517.29%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 40,166 40,232 37,036 36,444 36,274 36,216 33,871 11.97%
PBT 8,642 7,916 3,319 2,262 1,400 1,128 -19,753 -
Tax 0 0 2,412 0 0 0 2,153 -
NP 8,642 7,916 5,731 2,262 1,400 1,128 -17,600 -
-
NP to SH 8,642 7,916 5,731 2,262 1,400 1,128 -17,600 -
-
Tax Rate 0.00% 0.00% -72.67% 0.00% 0.00% 0.00% - -
Total Cost 31,524 32,316 31,305 34,181 34,874 35,088 51,471 -27.77%
-
Net Worth 570,813 568,285 570,102 501,365 501,001 500,608 501,057 9.03%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 8,052 - 4,908 860 1,290 - 1,626 189.12%
Div Payout % 93.18% - 85.65% 38.02% 92.16% - 0.00% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 570,813 568,285 570,102 501,365 501,001 500,608 501,057 9.03%
NOSH 491,022 490,875 490,875 280,500 280,500 280,500 280,500 45.00%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 21.52% 19.68% 15.47% 6.21% 3.86% 3.11% -51.96% -
ROE 1.51% 1.39% 1.01% 0.45% 0.28% 0.23% -3.51% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 8.18 8.20 7.54 12.99 12.93 12.91 12.08 -22.79%
EPS 1.76 1.60 1.92 0.80 0.50 0.40 -6.28 -
DPS 1.64 0.00 1.00 0.31 0.46 0.00 0.58 99.33%
NAPS 1.1625 1.1577 1.1614 1.7874 1.7861 1.7847 1.7863 -24.80%
Adjusted Per Share Value based on latest NOSH - 487,916
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 8.23 8.25 7.59 7.47 7.43 7.42 6.94 11.97%
EPS 1.77 1.62 1.17 0.46 0.29 0.23 -3.61 -
DPS 1.65 0.00 1.01 0.18 0.26 0.00 0.33 190.97%
NAPS 1.1699 1.1647 1.1684 1.0276 1.0268 1.026 1.0269 9.03%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 0.31 0.31 0.325 0.355 0.37 0.415 0.415 -
P/RPS 3.79 3.78 4.31 2.73 2.86 3.21 3.44 6.64%
P/EPS 17.61 19.22 27.84 44.01 74.13 103.20 -6.61 -
EY 5.68 5.20 3.59 2.27 1.35 0.97 -15.12 -
DY 5.29 0.00 3.08 0.86 1.24 0.00 1.40 141.62%
P/NAPS 0.27 0.27 0.28 0.20 0.21 0.23 0.23 11.22%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 20/01/25 30/10/24 05/08/24 17/05/24 24/01/24 16/10/23 31/07/23 -
Price 0.295 0.32 0.305 0.32 0.35 0.39 0.415 -
P/RPS 3.61 3.90 4.04 2.46 2.71 3.02 3.44 3.25%
P/EPS 16.76 19.84 26.12 39.67 70.13 96.98 -6.61 -
EY 5.97 5.04 3.83 2.52 1.43 1.03 -15.12 -
DY 5.56 0.00 3.28 0.96 1.31 0.00 1.40 149.73%
P/NAPS 0.25 0.28 0.26 0.18 0.20 0.22 0.23 5.68%

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