[TWRREIT] QoQ Cumulative Quarter Result on 30-Jun-2019 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 35.36%
YoY- 107.69%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 16,796 11,231 5,659 44,054 36,188 29,692 20,960 -13.71%
PBT 6,218 3,789 2,040 23,901 20,766 15,815 9,939 -26.83%
Tax 0 0 0 -10,073 -10,550 -10,550 0 -
NP 6,218 3,789 2,040 13,828 10,216 5,265 9,939 -26.83%
-
NP to SH 6,218 3,789 2,040 13,828 10,216 5,265 9,939 -26.83%
-
Tax Rate 0.00% 0.00% 0.00% 42.14% 50.80% 66.71% 0.00% -
Total Cost 10,578 7,442 3,619 30,226 25,972 24,427 11,021 -2.69%
-
Net Worth 531,771 532,837 531,098 540,074 536,456 531,519 541,785 -1.23%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 14,529 11,023 11,023 19,354 11,500 11,500 11,500 16.85%
Div Payout % 233.67% 290.94% 540.38% 139.97% 112.57% 218.43% 115.71% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 531,771 532,837 531,098 540,074 536,456 531,519 541,785 -1.23%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 37.02% 33.74% 36.05% 31.39% 28.23% 17.73% 47.42% -
ROE 1.17% 0.71% 0.38% 2.56% 1.90% 0.99% 1.83% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 5.99 4.00 2.02 15.71 12.90 10.59 7.47 -13.67%
EPS 2.22 1.35 0.73 4.93 3.64 1.88 3.54 -26.71%
DPS 5.18 3.93 3.93 6.90 4.10 4.10 4.10 16.85%
NAPS 1.8958 1.8996 1.8934 1.9254 1.9125 1.8949 1.9315 -1.23%
Adjusted Per Share Value based on latest NOSH - 280,500
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.42 2.29 1.15 8.97 7.37 6.05 4.27 -13.74%
EPS 1.27 0.77 0.42 2.82 2.08 1.07 2.02 -26.58%
DPS 2.96 2.25 2.25 3.94 2.34 2.34 2.34 16.94%
NAPS 1.0833 1.0855 1.0819 1.1002 1.0929 1.0828 1.1037 -1.23%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.58 0.82 0.845 0.88 0.895 0.92 0.935 -
P/RPS 9.69 20.48 41.88 5.60 6.94 8.69 12.51 -15.64%
P/EPS 26.16 60.70 116.19 17.85 24.57 49.01 26.39 -0.58%
EY 3.82 1.65 0.86 5.60 4.07 2.04 3.79 0.52%
DY 8.93 4.79 4.65 7.84 4.58 4.46 4.39 60.47%
P/NAPS 0.31 0.43 0.45 0.46 0.47 0.49 0.48 -25.26%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 13/05/20 22/01/20 17/10/19 25/07/19 18/04/19 25/01/19 25/10/18 -
Price 0.75 0.81 0.85 0.88 0.89 0.90 0.895 -
P/RPS 12.53 20.23 42.13 5.60 6.90 8.50 11.98 3.03%
P/EPS 33.83 59.96 116.88 17.85 24.44 47.95 25.26 21.47%
EY 2.96 1.67 0.86 5.60 4.09 2.09 3.96 -17.62%
DY 6.91 4.85 4.62 7.84 4.61 4.56 4.58 31.51%
P/NAPS 0.40 0.43 0.45 0.46 0.47 0.47 0.46 -8.88%

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