[TWRREIT] QoQ Cumulative Quarter Result on 31-Dec-2017

Stock
[TWRREIT] TOWER REITS
Announcement Date
06-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ- 36.62%
YoY- -6.46%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 20,960 13,950 6,754 32,644 25,403 17,679 8,804 78.20%
PBT 9,939 6,658 3,202 19,945 14,489 10,143 5,352 51.02%
Tax 0 0 0 -150 0 0 0 -
NP 9,939 6,658 3,202 19,795 14,489 10,143 5,352 51.02%
-
NP to SH 9,939 6,658 3,202 19,795 14,489 10,143 5,352 51.02%
-
Tax Rate 0.00% 0.00% 0.00% 0.75% 0.00% 0.00% 0.00% -
Total Cost 11,021 7,292 3,552 12,849 10,914 7,536 3,452 116.66%
-
Net Worth 541,785 544,394 540,944 545,600 540,299 544,331 540,130 0.20%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 11,500 5,890 - 16,830 8,976 8,966 - -
Div Payout % 115.71% 88.47% - 85.02% 61.95% 88.40% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 541,785 544,394 540,944 545,600 540,299 544,331 540,130 0.20%
NOSH 280,500 280,500 280,500 280,500 280,500 280,193 280,500 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 47.42% 47.73% 47.41% 60.64% 57.04% 57.37% 60.79% -
ROE 1.83% 1.22% 0.59% 3.63% 2.68% 1.86% 0.99% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.47 4.97 2.41 11.64 9.06 6.31 3.14 78.11%
EPS 3.54 2.37 1.14 7.06 5.17 3.62 1.91 50.82%
DPS 4.10 2.10 0.00 6.00 3.20 3.20 0.00 -
NAPS 1.9315 1.9408 1.9285 1.9451 1.9262 1.9427 1.9256 0.20%
Adjusted Per Share Value based on latest NOSH - 280,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.27 2.84 1.38 6.65 5.18 3.60 1.79 78.43%
EPS 2.02 1.36 0.65 4.03 2.95 2.07 1.09 50.81%
DPS 2.34 1.20 0.00 3.43 1.83 1.83 0.00 -
NAPS 1.1037 1.109 1.102 1.1115 1.1007 1.1089 1.1003 0.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.935 0.98 1.01 1.22 1.21 1.21 1.19 -
P/RPS 12.51 19.71 41.95 10.48 13.36 19.18 37.91 -52.21%
P/EPS 26.39 41.29 88.48 17.29 23.43 33.43 62.37 -43.60%
EY 3.79 2.42 1.13 5.78 4.27 2.99 1.60 77.60%
DY 4.39 2.14 0.00 4.92 2.64 2.64 0.00 -
P/NAPS 0.48 0.50 0.52 0.63 0.63 0.62 0.62 -15.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 31/07/18 17/04/18 06/02/18 24/10/17 07/08/17 27/04/17 -
Price 0.895 0.98 1.02 1.19 1.20 1.21 1.19 -
P/RPS 11.98 19.71 42.36 10.23 13.25 19.18 37.91 -53.57%
P/EPS 25.26 41.29 89.35 16.86 23.23 33.43 62.37 -45.22%
EY 3.96 2.42 1.12 5.93 4.30 2.99 1.60 82.87%
DY 4.58 2.14 0.00 5.04 2.67 2.64 0.00 -
P/NAPS 0.46 0.50 0.53 0.61 0.62 0.62 0.62 -18.02%

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