[TWRREIT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
06-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 214.88%
YoY- -37.4%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 38,047 25,304 12,548 46,336 35,133 23,181 11,051 127.83%
PBT 23,133 15,426 7,718 66,475 21,111 14,199 6,540 131.97%
Tax 0 0 0 0 0 0 0 -
NP 23,133 15,426 7,718 66,475 21,111 14,199 6,540 131.97%
-
NP to SH 23,133 15,426 7,718 66,475 21,111 14,199 6,540 131.97%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 14,914 9,878 4,830 -20,139 14,022 8,982 4,511 121.76%
-
Net Worth 448,471 447,886 447,475 446,504 406,519 406,607 406,434 6.77%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 14,020 14,023 - 26,225 - 14,030 - -
Div Payout % 60.61% 90.91% - 39.45% - 98.81% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 448,471 447,886 447,475 446,504 406,519 406,607 406,434 6.77%
NOSH 280,400 280,472 280,654 280,485 280,358 280,612 280,686 -0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 60.80% 60.96% 61.51% 143.46% 60.09% 61.25% 59.18% -
ROE 5.16% 3.44% 1.72% 14.89% 5.19% 3.49% 1.61% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.57 9.02 4.47 16.52 12.53 8.26 3.94 127.89%
EPS 8.25 5.50 2.75 23.70 7.53 5.06 2.33 132.13%
DPS 5.00 5.00 0.00 9.35 0.00 5.00 0.00 -
NAPS 1.5994 1.5969 1.5944 1.5919 1.45 1.449 1.448 6.84%
Adjusted Per Share Value based on latest NOSH - 280,544
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.75 5.15 2.56 9.44 7.16 4.72 2.25 127.90%
EPS 4.71 3.14 1.57 13.54 4.30 2.89 1.33 132.15%
DPS 2.86 2.86 0.00 5.34 0.00 2.86 0.00 -
NAPS 0.9136 0.9124 0.9116 0.9096 0.8282 0.8283 0.828 6.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.08 1.02 0.95 0.88 1.05 1.18 1.30 -
P/RPS 7.96 11.31 21.25 5.33 8.38 14.28 33.02 -61.23%
P/EPS 13.09 18.55 34.55 3.71 13.94 23.32 55.79 -61.92%
EY 7.64 5.39 2.89 26.93 7.17 4.29 1.79 162.89%
DY 4.63 4.90 0.00 10.63 0.00 4.24 0.00 -
P/NAPS 0.68 0.64 0.60 0.55 0.72 0.81 0.90 -17.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 04/08/09 22/05/09 06/02/09 11/11/08 28/07/08 14/05/08 -
Price 1.13 1.14 0.94 0.95 0.87 1.12 1.29 -
P/RPS 8.33 12.64 21.02 5.75 6.94 13.56 32.76 -59.83%
P/EPS 13.70 20.73 34.18 4.01 11.55 22.13 55.36 -60.54%
EY 7.30 4.82 2.93 24.95 8.66 4.52 1.81 153.15%
DY 4.42 4.39 0.00 9.84 0.00 4.46 0.00 -
P/NAPS 0.71 0.71 0.59 0.60 0.60 0.77 0.89 -13.97%

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