[TWRREIT] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
13-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 9.4%
YoY- -5.32%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 30,196 26,044 21,604 22,394 22,462 22,636 44,054 -22.17%
PBT 6,026 6,264 7,790 8,290 7,578 8,160 23,901 -59.92%
Tax 0 0 -30 0 0 0 -10,073 -
NP 6,026 6,264 7,760 8,290 7,578 8,160 13,828 -42.37%
-
NP to SH 6,026 6,264 7,760 8,290 7,578 8,160 13,828 -42.37%
-
Tax Rate 0.00% 0.00% 0.39% 0.00% 0.00% 0.00% 42.14% -
Total Cost 24,170 19,780 13,844 14,104 14,884 14,476 30,226 -13.78%
-
Net Worth 533,006 531,575 533,314 531,771 532,837 531,098 540,074 -0.87%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,890 - 14,529 19,373 22,047 44,094 19,354 -54.59%
Div Payout % 97.75% - 187.24% 233.67% 290.94% 540.38% 139.97% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 533,006 531,575 533,314 531,771 532,837 531,098 540,074 -0.87%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.96% 24.05% 35.92% 37.02% 33.74% 36.05% 31.39% -
ROE 1.13% 1.18% 1.46% 1.56% 1.42% 1.54% 2.56% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.77 9.28 7.70 7.98 8.01 8.07 15.71 -22.16%
EPS 2.14 2.24 2.67 2.96 2.70 2.92 4.93 -42.52%
DPS 2.10 0.00 5.18 6.91 7.86 15.72 6.90 -54.59%
NAPS 1.9002 1.8951 1.9013 1.8958 1.8996 1.8934 1.9254 -0.87%
Adjusted Per Share Value based on latest NOSH - 280,500
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.15 5.31 4.40 4.56 4.58 4.61 8.97 -22.15%
EPS 1.23 1.28 1.58 1.69 1.54 1.66 2.82 -42.34%
DPS 1.20 0.00 2.96 3.95 4.49 8.98 3.94 -54.56%
NAPS 1.0858 1.0829 1.0865 1.0833 1.0855 1.0819 1.1002 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.58 0.615 0.745 0.58 0.82 0.845 0.88 -
P/RPS 5.39 6.62 9.67 7.26 10.24 10.47 5.60 -2.50%
P/EPS 27.00 27.54 26.93 19.62 30.35 29.05 17.85 31.60%
EY 3.70 3.63 3.71 5.10 3.29 3.44 5.60 -24.04%
DY 3.62 0.00 6.95 11.91 9.59 18.60 7.84 -40.12%
P/NAPS 0.31 0.32 0.39 0.31 0.43 0.45 0.46 -23.04%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 21/01/21 14/10/20 23/07/20 13/05/20 22/01/20 17/10/19 25/07/19 -
Price 0.57 0.595 0.755 0.75 0.81 0.85 0.88 -
P/RPS 5.29 6.41 9.80 9.39 10.12 10.53 5.60 -3.70%
P/EPS 26.53 26.64 27.29 25.37 29.98 29.22 17.85 30.08%
EY 3.77 3.75 3.66 3.94 3.34 3.42 5.60 -23.09%
DY 3.68 0.00 6.86 9.21 9.70 18.49 7.84 -39.46%
P/NAPS 0.30 0.31 0.40 0.40 0.43 0.45 0.46 -24.69%

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