[TWRREIT] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
11-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 44.15%
YoY- 15.43%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 17,679 8,804 36,591 27,689 18,975 9,609 37,297 -39.23%
PBT 10,143 5,352 21,162 16,969 11,772 6,332 38,666 -59.05%
Tax 0 0 0 0 0 0 -12,873 -
NP 10,143 5,352 21,162 16,969 11,772 6,332 25,793 -46.35%
-
NP to SH 10,143 5,352 21,162 16,969 11,772 6,332 25,793 -46.35%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 33.29% -
Total Cost 7,536 3,452 15,429 10,720 7,203 3,277 11,504 -24.59%
-
Net Worth 544,331 540,130 545,235 541,056 544,426 538,780 543,251 0.13%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 8,966 - 19,438 8,976 8,969 - 19,428 -40.30%
Div Payout % 88.40% - 91.86% 52.90% 76.19% - 75.33% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 544,331 540,130 545,235 541,056 544,426 538,780 543,251 0.13%
NOSH 280,193 280,500 280,500 280,500 280,285 280,176 280,358 -0.03%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 57.37% 60.79% 57.83% 61.28% 62.04% 65.90% 69.16% -
ROE 1.86% 0.99% 3.88% 3.14% 2.16% 1.18% 4.75% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.31 3.14 13.04 9.87 6.77 3.43 13.30 -39.19%
EPS 3.62 1.91 7.54 6.05 4.20 2.26 9.20 -46.33%
DPS 3.20 0.00 6.93 3.20 3.20 0.00 6.93 -40.28%
NAPS 1.9427 1.9256 1.9438 1.9289 1.9424 1.923 1.9377 0.17%
Adjusted Per Share Value based on latest NOSH - 280,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.60 1.79 7.45 5.64 3.87 1.96 7.60 -39.26%
EPS 2.07 1.09 4.31 3.46 2.40 1.29 5.25 -46.26%
DPS 1.83 0.00 3.96 1.83 1.83 0.00 3.96 -40.25%
NAPS 1.1089 1.1003 1.1107 1.1022 1.1091 1.0976 1.1067 0.13%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.21 1.19 1.17 1.21 1.21 1.20 1.23 -
P/RPS 19.18 37.91 8.97 12.26 17.87 34.99 9.25 62.67%
P/EPS 33.43 62.37 15.51 20.00 28.81 53.10 13.37 84.32%
EY 2.99 1.60 6.45 5.00 3.47 1.88 7.48 -45.76%
DY 2.64 0.00 5.92 2.64 2.64 0.00 5.63 -39.67%
P/NAPS 0.62 0.62 0.60 0.63 0.62 0.62 0.63 -1.06%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 07/08/17 27/04/17 23/01/17 11/11/16 15/08/16 26/04/16 28/01/16 -
Price 1.21 1.19 1.20 1.19 1.25 1.20 1.20 -
P/RPS 19.18 37.91 9.20 12.06 18.46 34.99 9.02 65.43%
P/EPS 33.43 62.37 15.91 19.67 29.76 53.10 13.04 87.42%
EY 2.99 1.60 6.29 5.08 3.36 1.88 7.67 -46.66%
DY 2.64 0.00 5.77 2.69 2.56 0.00 5.77 -40.65%
P/NAPS 0.62 0.62 0.62 0.62 0.64 0.62 0.62 0.00%

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