[TWRREIT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -88.39%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 49,828 38,047 25,304 12,548 46,336 35,133 23,181 66.32%
PBT 35,825 23,133 15,426 7,718 66,475 21,111 14,199 85.02%
Tax 0 0 0 0 0 0 0 -
NP 35,825 23,133 15,426 7,718 66,475 21,111 14,199 85.02%
-
NP to SH 35,825 23,133 15,426 7,718 66,475 21,111 14,199 85.02%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 14,003 14,914 9,878 4,830 -20,139 14,022 8,982 34.34%
-
Net Worth 454,363 448,471 447,886 447,475 446,504 406,519 406,607 7.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,027 14,020 14,023 - 26,225 - 14,030 -0.01%
Div Payout % 39.15% 60.61% 90.91% - 39.45% - 98.81% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 454,363 448,471 447,886 447,475 446,504 406,519 406,607 7.66%
NOSH 280,540 280,400 280,472 280,654 280,485 280,358 280,612 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 71.90% 60.80% 60.96% 61.51% 143.46% 60.09% 61.25% -
ROE 7.88% 5.16% 3.44% 1.72% 14.89% 5.19% 3.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.76 13.57 9.02 4.47 16.52 12.53 8.26 66.35%
EPS 12.77 8.25 5.50 2.75 23.70 7.53 5.06 85.05%
DPS 5.00 5.00 5.00 0.00 9.35 0.00 5.00 0.00%
NAPS 1.6196 1.5994 1.5969 1.5944 1.5919 1.45 1.449 7.68%
Adjusted Per Share Value based on latest NOSH - 280,654
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.15 7.75 5.15 2.56 9.44 7.16 4.72 66.37%
EPS 7.30 4.71 3.14 1.57 13.54 4.30 2.89 85.16%
DPS 2.86 2.86 2.86 0.00 5.34 0.00 2.86 0.00%
NAPS 0.9256 0.9136 0.9124 0.9116 0.9096 0.8282 0.8283 7.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.14 1.08 1.02 0.95 0.88 1.05 1.18 -
P/RPS 6.42 7.96 11.31 21.25 5.33 8.38 14.28 -41.22%
P/EPS 8.93 13.09 18.55 34.55 3.71 13.94 23.32 -47.17%
EY 11.20 7.64 5.39 2.89 26.93 7.17 4.29 89.26%
DY 4.39 4.63 4.90 0.00 10.63 0.00 4.24 2.33%
P/NAPS 0.70 0.68 0.64 0.60 0.55 0.72 0.81 -9.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 03/02/10 10/11/09 04/08/09 22/05/09 06/02/09 11/11/08 28/07/08 -
Price 1.18 1.13 1.14 0.94 0.95 0.87 1.12 -
P/RPS 6.64 8.33 12.64 21.02 5.75 6.94 13.56 -37.79%
P/EPS 9.24 13.70 20.73 34.18 4.01 11.55 22.13 -44.04%
EY 10.82 7.30 4.82 2.93 24.95 8.66 4.52 78.66%
DY 4.24 4.42 4.39 0.00 9.84 0.00 4.46 -3.30%
P/NAPS 0.73 0.71 0.71 0.59 0.60 0.60 0.77 -3.48%

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