[TWRREIT] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[TWRREIT] TOWER REITS

Announcement Date

27-Apr-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 1.16%

YoY- -15.48%

Quarter Report

Tower REIT - 2017 Qtr 1 Announcement.pdf

Latest QR

Upcoming QR

TWRREIT's Result

TWRREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	32,644	33,870	35,358	35,216	36,591	36,918	37,950	-9.52%
YoY %	-3.62%	-4.21%	0.40%	-3.76%	-0.89%	-2.72%	-	-
Horiz. %	86.02%	89.25%	93.17%	92.80%	96.42%	97.28%	100.00%	-
PBT	19,945	19,318	20,286	21,408	21,162	22,625	23,544	-10.44%
YoY %	3.25%	-4.77%	-5.24%	1.16%	-6.47%	-3.90%	-	-
Horiz. %	84.71%	82.05%	86.16%	90.93%	89.88%	96.10%	100.00%	-
Tax	-150	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	19,795	19,318	20,286	21,408	21,162	22,625	23,544	-10.89%
YoY %	2.47%	-4.77%	-5.24%	1.16%	-6.47%	-3.90%	-	-
Horiz. %	84.08%	82.05%	86.16%	90.93%	89.88%	96.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,795	19,318	20,286	21,408	21,162	22,625	23,544	-10.89%
YoY %	2.47%	-4.77%	-5.24%	1.16%	-6.47%	-3.90%	-	-
Horiz. %	84.08%	82.05%	86.16%	90.93%	89.88%	96.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.75%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	12,849	14,552	15,072	13,808	15,429	14,293	14,406	-7.32%
YoY %	-11.70%	-3.45%	9.15%	-10.51%	7.95%	-0.78%	-	-
Horiz. %	89.19%	101.01%	104.62%	95.85%	107.10%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	545,600	540,299	544,331	540,130	545,235	541,056	544,426	0.14%
YoY %	0.98%	-0.74%	0.78%	-0.94%	0.77%	-0.62%	-	-
Horiz. %	100.22%	99.24%	99.98%	99.21%	100.15%	99.38%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	16,830	11,968	17,932	-	19,438	11,968	17,938	-4.15%
YoY %	40.62%	-33.26%	0.00%	-	62.42%	-33.28%	-	-
Horiz. %	93.82%	66.72%	99.97%	-	108.36%	66.72%	100.00%	-
Div Payout %	85.02%	61.95%	88.40%	-	91.86%	52.90%	76.19%	-
YoY %	37.24%	-29.92%	0.00%	-	73.65%	-30.57%	-	-
Horiz. %	111.59%	81.31%	116.03%	-	120.57%	69.43%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	545,600	540,299	544,331	540,130	545,235	541,056	544,426	0.14%
YoY %	0.98%	-0.74%	0.78%	-0.94%	0.77%	-0.62%	-	-
Horiz. %	100.22%	99.24%	99.98%	99.21%	100.15%	99.38%	100.00%	-
NOSH	280,500	280,500	280,193	280,500	280,500	280,500	280,285	0.05%
YoY %	0.00%	0.11%	-0.11%	0.00%	0.00%	0.08%	-	-
Horiz. %	100.08%	100.08%	99.97%	100.08%	100.08%	100.08%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	60.64%	57.04%	57.37%	60.79%	57.83%	61.28%	62.04%	-
YoY %	6.31%	-0.58%	-5.63%	5.12%	-5.63%	-1.23%	-	-
Horiz. %	97.74%	91.94%	92.47%	97.99%	93.21%	98.77%	100.00%	-
ROE	3.63%	3.58%	3.73%	3.96%	3.88%	4.18%	4.32%	-
YoY %	1.40%	-4.02%	-5.81%	2.06%	-7.18%	-3.24%	-	-
Horiz. %	84.03%	82.87%	86.34%	91.67%	89.81%	96.76%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	11.64	12.08	12.62	12.55	13.04	13.16	13.54	-9.56%
YoY %	-3.64%	-4.28%	0.56%	-3.76%	-0.91%	-2.81%	-	-
Horiz. %	85.97%	89.22%	93.21%	92.69%	96.31%	97.19%	100.00%	-
EPS	7.06	6.89	7.24	7.64	7.54	8.07	8.40	-10.91%
YoY %	2.47%	-4.83%	-5.24%	1.33%	-6.57%	-3.93%	-	-
Horiz. %	84.05%	82.02%	86.19%	90.95%	89.76%	96.07%	100.00%	-
DPS	6.00	4.27	6.40	0.00	6.93	4.27	6.40	-4.20%
YoY %	40.52%	-33.28%	0.00%	0.00%	62.30%	-33.28%	-	-
Horiz. %	93.75%	66.72%	100.00%	0.00%	108.28%	66.72%	100.00%	-
NAPS	1.9451	1.9262	1.9427	1.9256	1.9438	1.9289	1.9424	0.09%
YoY %	0.98%	-0.85%	0.89%	-0.94%	0.77%	-0.70%	-	-
Horiz. %	100.14%	99.17%	100.02%	99.14%	100.07%	99.30%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 280,500
RPS	6.65	6.90	7.20	7.17	7.45	7.52	7.73	-9.52%
YoY %	-3.62%	-4.17%	0.42%	-3.76%	-0.93%	-2.72%	-	-
Horiz. %	86.03%	89.26%	93.14%	92.76%	96.38%	97.28%	100.00%	-
EPS	4.03	3.94	4.13	4.36	4.31	4.61	4.80	-10.97%
YoY %	2.28%	-4.60%	-5.28%	1.16%	-6.51%	-3.96%	-	-
Horiz. %	83.96%	82.08%	86.04%	90.83%	89.79%	96.04%	100.00%	-
DPS	3.43	2.44	3.65	0.00	3.96	2.44	3.65	-4.04%
YoY %	40.57%	-33.15%	0.00%	0.00%	62.30%	-33.15%	-	-
Horiz. %	93.97%	66.85%	100.00%	0.00%	108.49%	66.85%	100.00%	-
NAPS	1.1115	1.1007	1.1089	1.1003	1.1107	1.1022	1.1091	0.14%
YoY %	0.98%	-0.74%	0.78%	-0.94%	0.77%	-0.62%	-	-
Horiz. %	100.22%	99.24%	99.98%	99.21%	100.14%	99.38%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.22	1.21	1.21	1.19	1.17	1.21	1.21	-
P/RPS	10.48	10.02	9.59	9.48	8.97	9.19	8.94	11.14%
YoY %	4.59%	4.48%	1.16%	5.69%	-2.39%	2.80%	-	-
Horiz. %	117.23%	112.08%	107.27%	106.04%	100.34%	102.80%	100.00%	-
P/EPS	17.29	17.57	16.71	15.59	15.51	15.00	14.40	12.93%
YoY %	-1.59%	5.15%	7.18%	0.52%	3.40%	4.17%	-	-
Horiz. %	120.07%	122.01%	116.04%	108.26%	107.71%	104.17%	100.00%	-
EY	5.78	5.69	5.98	6.41	6.45	6.67	6.94	-11.44%
YoY %	1.58%	-4.85%	-6.71%	-0.62%	-3.30%	-3.89%	-	-
Horiz. %	83.29%	81.99%	86.17%	92.36%	92.94%	96.11%	100.00%	-
DY	4.92	3.53	5.29	0.00	5.92	3.53	5.29	-4.70%
YoY %	39.38%	-33.27%	0.00%	0.00%	67.71%	-33.27%	-	-
Horiz. %	93.01%	66.73%	100.00%	0.00%	111.91%	66.73%	100.00%	-
P/NAPS	0.63	0.63	0.62	0.62	0.60	0.63	0.62	1.06%
YoY %	0.00%	1.61%	0.00%	3.33%	-4.76%	1.61%	-	-
Horiz. %	101.61%	101.61%	100.00%	100.00%	96.77%	101.61%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	06/02/18	24/10/17	07/08/17	27/04/17	23/01/17	11/11/16	15/08/16	-
Price	1.19	1.20	1.21	1.19	1.20	1.19	1.25	-
P/RPS	10.23	9.94	9.59	9.48	9.20	9.04	9.23	7.07%
YoY %	2.92%	3.65%	1.16%	3.04%	1.77%	-2.06%	-	-
Horiz. %	110.83%	107.69%	103.90%	102.71%	99.67%	97.94%	100.00%	-
P/EPS	16.86	17.42	16.71	15.59	15.91	14.75	14.88	8.66%
YoY %	-3.21%	4.25%	7.18%	-2.01%	7.86%	-0.87%	-	-
Horiz. %	113.31%	117.07%	112.30%	104.77%	106.92%	99.13%	100.00%	-
EY	5.93	5.74	5.98	6.41	6.29	6.78	6.72	-7.97%
YoY %	3.31%	-4.01%	-6.71%	1.91%	-7.23%	0.89%	-	-
Horiz. %	88.24%	85.42%	88.99%	95.39%	93.60%	100.89%	100.00%	-
DY	5.04	3.56	5.29	0.00	5.77	3.59	5.12	-1.04%
YoY %	41.57%	-32.70%	0.00%	0.00%	60.72%	-29.88%	-	-
Horiz. %	98.44%	69.53%	103.32%	0.00%	112.70%	70.12%	100.00%	-
P/NAPS	0.61	0.62	0.62	0.62	0.62	0.62	0.64	-3.14%
YoY %	-1.61%	0.00%	0.00%	0.00%	0.00%	-3.12%	-	-
Horiz. %	95.31%	96.88%	96.88%	96.88%	96.88%	96.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos