[TWRREIT] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
18-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 52.46%
YoY- -31.63%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 22,462 22,636 44,054 31,018 32,391 31,440 27,900 -13.42%
PBT 7,578 8,160 23,901 17,799 17,252 14,908 13,316 -31.25%
Tax 0 0 -10,073 -9,042 -11,509 0 0 -
NP 7,578 8,160 13,828 8,756 5,743 14,908 13,316 -31.25%
-
NP to SH 7,578 8,160 13,828 8,756 5,743 14,908 13,316 -31.25%
-
Tax Rate 0.00% 0.00% 42.14% 50.80% 66.71% 0.00% 0.00% -
Total Cost 14,884 14,476 30,226 22,261 26,647 16,531 14,584 1.36%
-
Net Worth 532,837 531,098 540,074 536,456 531,519 541,785 544,394 -1.41%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 22,047 44,094 19,354 9,857 12,546 17,250 11,780 51.69%
Div Payout % 290.94% 540.38% 139.97% 112.57% 218.43% 115.71% 88.47% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 532,837 531,098 540,074 536,456 531,519 541,785 544,394 -1.41%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 33.74% 36.05% 31.39% 28.23% 17.73% 47.42% 47.73% -
ROE 1.42% 1.54% 2.56% 1.63% 1.08% 2.75% 2.45% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.01 8.07 15.71 11.06 11.55 11.21 9.95 -13.42%
EPS 2.70 2.92 4.93 3.12 2.05 5.31 4.74 -31.21%
DPS 7.86 15.72 6.90 3.51 4.47 6.15 4.20 51.68%
NAPS 1.8996 1.8934 1.9254 1.9125 1.8949 1.9315 1.9408 -1.41%
Adjusted Per Share Value based on latest NOSH - 280,500
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.58 4.61 8.97 6.32 6.60 6.40 5.68 -13.33%
EPS 1.54 1.66 2.82 1.78 1.17 3.04 2.71 -31.32%
DPS 4.49 8.98 3.94 2.01 2.56 3.51 2.40 51.65%
NAPS 1.0855 1.0819 1.1002 1.0929 1.0828 1.1037 1.109 -1.41%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.82 0.845 0.88 0.895 0.92 0.935 0.98 -
P/RPS 10.24 10.47 5.60 8.09 7.97 8.34 9.85 2.61%
P/EPS 30.35 29.05 17.85 28.67 44.93 17.59 20.64 29.21%
EY 3.29 3.44 5.60 3.49 2.23 5.68 4.84 -22.63%
DY 9.59 18.60 7.84 3.93 4.86 6.58 4.29 70.71%
P/NAPS 0.43 0.45 0.46 0.47 0.49 0.48 0.50 -9.54%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 22/01/20 17/10/19 25/07/19 18/04/19 25/01/19 25/10/18 31/07/18 -
Price 0.81 0.85 0.88 0.89 0.90 0.895 0.98 -
P/RPS 10.12 10.53 5.60 8.05 7.79 7.98 9.85 1.81%
P/EPS 29.98 29.22 17.85 28.51 43.95 16.84 20.64 28.16%
EY 3.34 3.42 5.60 3.51 2.28 5.94 4.84 -21.85%
DY 9.70 18.49 7.84 3.95 4.97 6.87 4.29 72.01%
P/NAPS 0.43 0.45 0.46 0.47 0.47 0.46 0.50 -9.54%

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