[TWRREIT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 57.04%
YoY- 17.67%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 27,128 13,909 54,485 40,549 26,519 13,588 51,956 -35.18%
PBT 16,398 9,362 71,387 26,459 16,849 9,929 30,875 -34.44%
Tax 0 0 0 0 0 0 0 -
NP 16,398 9,362 71,387 26,459 16,849 9,929 30,875 -34.44%
-
NP to SH 16,398 9,362 71,387 26,459 16,849 9,929 30,875 -34.44%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,730 4,547 -16,902 14,090 9,670 3,659 21,081 -36.27%
-
Net Worth 511,085 504,034 511,966 467,199 472,556 465,849 471,818 5.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 14,267 - 32,313 15,375 15,363 - 30,426 -39.67%
Div Payout % 87.01% - 45.27% 58.11% 91.18% - 98.55% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 511,085 504,034 511,966 467,199 472,556 465,849 471,818 5.47%
NOSH 280,307 280,299 280,499 280,583 280,349 280,480 280,426 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 60.45% 67.31% 131.02% 65.25% 63.54% 73.07% 59.43% -
ROE 3.21% 1.86% 13.94% 5.66% 3.57% 2.13% 6.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.68 4.96 19.42 14.45 9.46 4.84 18.53 -35.16%
EPS 5.85 3.34 25.45 9.43 6.01 3.54 11.01 -34.42%
DPS 5.09 0.00 11.52 5.48 5.48 0.00 10.85 -39.65%
NAPS 1.8233 1.7982 1.8252 1.6651 1.6856 1.6609 1.6825 5.50%
Adjusted Per Share Value based on latest NOSH - 280,174
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.53 2.83 11.10 8.26 5.40 2.77 10.58 -35.13%
EPS 3.34 1.91 14.54 5.39 3.43 2.02 6.29 -34.45%
DPS 2.91 0.00 6.58 3.13 3.13 0.00 6.20 -39.63%
NAPS 1.0412 1.0268 1.043 0.9518 0.9627 0.949 0.9612 5.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.60 1.49 1.46 1.43 1.41 1.38 1.29 -
P/RPS 16.53 30.03 7.52 9.90 14.91 28.49 6.96 78.10%
P/EPS 27.35 44.61 5.74 15.16 23.46 38.98 11.72 76.02%
EY 3.66 2.24 17.43 6.59 4.26 2.57 8.53 -43.14%
DY 3.18 0.00 7.89 3.83 3.89 0.00 8.41 -47.74%
P/NAPS 0.88 0.83 0.80 0.86 0.84 0.83 0.77 9.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 24/07/13 24/04/13 30/01/13 30/10/12 25/07/12 19/04/12 19/01/12 -
Price 1.63 1.51 1.51 1.46 1.47 1.42 1.30 -
P/RPS 16.84 30.43 7.77 10.10 15.54 29.31 7.02 79.29%
P/EPS 27.86 45.21 5.93 15.48 24.46 40.11 11.81 77.30%
EY 3.59 2.21 16.85 6.46 4.09 2.49 8.47 -43.60%
DY 3.12 0.00 7.63 3.75 3.73 0.00 8.35 -48.15%
P/NAPS 0.89 0.84 0.83 0.88 0.87 0.85 0.77 10.14%

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