[TWRREIT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
04-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 35.0%
YoY- -33.63%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 19,081 9,580 44,482 33,993 23,915 12,120 52,871 -49.40%
PBT 9,864 4,217 48,734 16,482 12,209 6,763 32,667 -55.08%
Tax 0 0 0 0 0 0 0 -
NP 9,864 4,217 48,734 16,482 12,209 6,763 32,667 -55.08%
-
NP to SH 9,864 4,217 48,734 16,482 12,209 6,763 32,667 -55.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 9,217 5,363 -4,252 17,511 11,706 5,357 20,204 -40.82%
-
Net Worth 536,046 529,033 535,793 503,093 510,195 504,671 513,250 2.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,967 - 19,723 10,735 10,749 - 30,003 -55.39%
Div Payout % 90.91% - 40.47% 65.14% 88.05% - 91.85% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 536,046 529,033 535,793 503,093 510,195 504,671 513,250 2.94%
NOSH 280,227 279,586 280,564 280,306 280,666 280,622 280,403 -0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 51.70% 44.02% 109.56% 48.49% 51.05% 55.80% 61.79% -
ROE 1.84% 0.80% 9.10% 3.28% 2.39% 1.34% 6.36% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.81 3.43 15.85 12.13 8.52 4.32 18.86 -49.38%
EPS 3.52 1.45 17.37 5.88 4.35 2.41 11.65 -55.07%
DPS 3.20 0.00 7.03 3.83 3.83 0.00 10.70 -55.37%
NAPS 1.9129 1.8922 1.9097 1.7948 1.8178 1.7984 1.8304 2.99%
Adjusted Per Share Value based on latest NOSH - 281,118
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.89 1.95 9.06 6.92 4.87 2.47 10.77 -49.37%
EPS 2.01 0.86 9.93 3.36 2.49 1.38 6.65 -55.06%
DPS 1.83 0.00 4.02 2.19 2.19 0.00 6.11 -55.33%
NAPS 1.092 1.0777 1.0915 1.0249 1.0394 1.0281 1.0456 2.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.21 1.30 1.27 1.33 1.42 1.40 1.50 -
P/RPS 17.77 37.94 8.01 10.97 16.67 32.42 7.96 71.06%
P/EPS 34.38 86.19 7.31 22.62 32.64 58.09 12.88 92.77%
EY 2.91 1.16 13.68 4.42 3.06 1.72 7.77 -48.13%
DY 2.64 0.00 5.54 2.88 2.70 0.00 7.13 -48.53%
P/NAPS 0.63 0.69 0.67 0.74 0.78 0.78 0.82 -16.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 23/07/15 20/04/15 28/01/15 04/11/14 21/07/14 29/04/14 27/01/14 -
Price 1.23 1.29 1.30 1.32 1.44 1.45 1.52 -
P/RPS 18.06 37.65 8.20 10.88 16.90 33.57 8.06 71.48%
P/EPS 34.94 85.53 7.48 22.45 33.10 60.17 13.05 93.16%
EY 2.86 1.17 13.36 4.45 3.02 1.66 7.66 -48.24%
DY 2.60 0.00 5.41 2.90 2.66 0.00 7.04 -48.61%
P/NAPS 0.64 0.68 0.68 0.74 0.79 0.81 0.83 -15.95%

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