[TWRREIT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 37.31%
YoY- 0.6%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 40,549 26,519 13,588 51,956 38,428 25,121 12,849 114.69%
PBT 26,459 16,849 9,929 30,875 22,486 15,955 8,499 112.76%
Tax 0 0 0 0 0 0 0 -
NP 26,459 16,849 9,929 30,875 22,486 15,955 8,499 112.76%
-
NP to SH 26,459 16,849 9,929 30,875 22,486 15,955 8,499 112.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 14,090 9,670 3,659 21,081 15,942 9,166 4,350 118.44%
-
Net Worth 467,199 472,556 465,849 471,818 463,346 471,303 464,022 0.45%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 15,375 15,363 - 30,426 14,439 14,440 - -
Div Payout % 58.11% 91.18% - 98.55% 64.21% 90.51% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 467,199 472,556 465,849 471,818 463,346 471,303 464,022 0.45%
NOSH 280,583 280,349 280,480 280,426 280,374 280,404 280,495 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 65.25% 63.54% 73.07% 59.43% 58.51% 63.51% 66.15% -
ROE 5.66% 3.57% 2.13% 6.54% 4.85% 3.39% 1.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.45 9.46 4.84 18.53 13.71 8.96 4.58 114.66%
EPS 9.43 6.01 3.54 11.01 8.02 5.69 3.03 112.72%
DPS 5.48 5.48 0.00 10.85 5.15 5.15 0.00 -
NAPS 1.6651 1.6856 1.6609 1.6825 1.6526 1.6808 1.6543 0.43%
Adjusted Per Share Value based on latest NOSH - 280,568
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.26 5.40 2.77 10.58 7.83 5.12 2.62 114.55%
EPS 5.39 3.43 2.02 6.29 4.58 3.25 1.73 112.87%
DPS 3.13 3.13 0.00 6.20 2.94 2.94 0.00 -
NAPS 0.9518 0.9627 0.949 0.9612 0.9439 0.9601 0.9453 0.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.43 1.41 1.38 1.29 1.21 1.25 1.18 -
P/RPS 9.90 14.91 28.49 6.96 8.83 13.95 25.76 -47.04%
P/EPS 15.16 23.46 38.98 11.72 15.09 21.97 38.94 -46.59%
EY 6.59 4.26 2.57 8.53 6.63 4.55 2.57 87.02%
DY 3.83 3.89 0.00 8.41 4.26 4.12 0.00 -
P/NAPS 0.86 0.84 0.83 0.77 0.73 0.74 0.71 13.59%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 25/07/12 19/04/12 19/01/12 15/11/11 28/07/11 25/04/11 -
Price 1.46 1.47 1.42 1.30 1.25 1.28 1.19 -
P/RPS 10.10 15.54 29.31 7.02 9.12 14.29 25.98 -46.64%
P/EPS 15.48 24.46 40.11 11.81 15.59 22.50 39.27 -46.14%
EY 6.46 4.09 2.49 8.47 6.42 4.45 2.55 85.52%
DY 3.75 3.73 0.00 8.35 4.12 4.02 0.00 -
P/NAPS 0.88 0.87 0.85 0.77 0.76 0.76 0.72 14.27%

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