[TWRREIT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 53.89%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 25,121 12,849 49,266 36,161 23,186 11,036 49,828 -36.73%
PBT 15,955 8,499 30,691 22,208 14,431 7,115 35,825 -41.76%
Tax 0 0 0 0 0 0 0 -
NP 15,955 8,499 30,691 22,208 14,431 7,115 35,825 -41.76%
-
NP to SH 15,955 8,499 30,691 22,208 14,431 7,115 35,825 -41.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 9,166 4,350 18,575 13,953 8,755 3,921 14,003 -24.66%
-
Net Worth 471,303 464,022 471,025 455,656 455,109 453,427 454,363 2.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 14,440 - 28,053 12,618 12,634 - 14,027 1.95%
Div Payout % 90.51% - 91.41% 56.82% 87.55% - 39.15% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 471,303 464,022 471,025 455,656 455,109 453,427 454,363 2.47%
NOSH 280,404 280,495 280,539 280,404 280,758 280,118 280,540 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 63.51% 66.15% 62.30% 61.41% 62.24% 64.47% 71.90% -
ROE 3.39% 1.83% 6.52% 4.87% 3.17% 1.57% 7.88% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.96 4.58 17.56 12.90 8.26 3.94 17.76 -36.70%
EPS 5.69 3.03 10.94 7.92 5.14 2.54 12.77 -41.74%
DPS 5.15 0.00 10.00 4.50 4.50 0.00 5.00 1.99%
NAPS 1.6808 1.6543 1.679 1.625 1.621 1.6187 1.6196 2.51%
Adjusted Per Share Value based on latest NOSH - 280,758
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.12 2.62 10.04 7.37 4.72 2.25 10.15 -36.71%
EPS 3.25 1.73 6.25 4.52 2.94 1.45 7.30 -41.78%
DPS 2.94 0.00 5.72 2.57 2.57 0.00 2.86 1.86%
NAPS 0.9601 0.9453 0.9596 0.9283 0.9271 0.9237 0.9256 2.47%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.25 1.18 1.24 1.21 1.19 1.20 1.14 -
P/RPS 13.95 25.76 7.06 9.38 14.41 30.46 6.42 68.00%
P/EPS 21.97 38.94 11.33 15.28 23.15 47.24 8.93 82.54%
EY 4.55 2.57 8.82 6.55 4.32 2.12 11.20 -45.23%
DY 4.12 0.00 8.06 3.72 3.78 0.00 4.39 -4.15%
P/NAPS 0.74 0.71 0.74 0.74 0.73 0.74 0.70 3.78%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 25/04/11 31/01/11 10/11/10 22/07/10 19/05/10 03/02/10 -
Price 1.28 1.19 1.22 1.25 1.22 1.17 1.18 -
P/RPS 14.29 25.98 6.95 9.69 14.77 29.70 6.64 66.92%
P/EPS 22.50 39.27 11.15 15.78 23.74 46.06 9.24 81.29%
EY 4.45 2.55 8.97 6.34 4.21 2.17 10.82 -44.78%
DY 4.02 0.00 8.20 3.60 3.69 0.00 4.24 -3.49%
P/NAPS 0.76 0.72 0.73 0.77 0.75 0.72 0.73 2.72%

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