[TWRREIT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -80.14%
YoY- -7.81%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 49,266 36,161 23,186 11,036 49,828 38,047 25,304 55.73%
PBT 30,691 22,208 14,431 7,115 35,825 23,133 15,426 57.98%
Tax 0 0 0 0 0 0 0 -
NP 30,691 22,208 14,431 7,115 35,825 23,133 15,426 57.98%
-
NP to SH 30,691 22,208 14,431 7,115 35,825 23,133 15,426 57.98%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,575 13,953 8,755 3,921 14,003 14,914 9,878 52.17%
-
Net Worth 471,025 455,656 455,109 453,427 454,363 448,471 447,886 3.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 28,053 12,618 12,634 - 14,027 14,020 14,023 58.56%
Div Payout % 91.41% 56.82% 87.55% - 39.15% 60.61% 90.91% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 471,025 455,656 455,109 453,427 454,363 448,471 447,886 3.40%
NOSH 280,539 280,404 280,758 280,118 280,540 280,400 280,472 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 62.30% 61.41% 62.24% 64.47% 71.90% 60.80% 60.96% -
ROE 6.52% 4.87% 3.17% 1.57% 7.88% 5.16% 3.44% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.56 12.90 8.26 3.94 17.76 13.57 9.02 55.72%
EPS 10.94 7.92 5.14 2.54 12.77 8.25 5.50 57.96%
DPS 10.00 4.50 4.50 0.00 5.00 5.00 5.00 58.53%
NAPS 1.679 1.625 1.621 1.6187 1.6196 1.5994 1.5969 3.38%
Adjusted Per Share Value based on latest NOSH - 280,118
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.04 7.37 4.72 2.25 10.15 7.75 5.15 55.86%
EPS 6.25 4.52 2.94 1.45 7.30 4.71 3.14 58.03%
DPS 5.72 2.57 2.57 0.00 2.86 2.86 2.86 58.53%
NAPS 0.9596 0.9283 0.9271 0.9237 0.9256 0.9136 0.9124 3.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.24 1.21 1.19 1.20 1.14 1.08 1.02 -
P/RPS 7.06 9.38 14.41 30.46 6.42 7.96 11.31 -26.89%
P/EPS 11.33 15.28 23.15 47.24 8.93 13.09 18.55 -27.94%
EY 8.82 6.55 4.32 2.12 11.20 7.64 5.39 38.73%
DY 8.06 3.72 3.78 0.00 4.39 4.63 4.90 39.21%
P/NAPS 0.74 0.74 0.73 0.74 0.70 0.68 0.64 10.13%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 31/01/11 10/11/10 22/07/10 19/05/10 03/02/10 10/11/09 04/08/09 -
Price 1.22 1.25 1.22 1.17 1.18 1.13 1.14 -
P/RPS 6.95 9.69 14.77 29.70 6.64 8.33 12.64 -32.81%
P/EPS 11.15 15.78 23.74 46.06 9.24 13.70 20.73 -33.78%
EY 8.97 6.34 4.21 2.17 10.82 7.30 4.82 51.12%
DY 8.20 3.60 3.69 0.00 4.24 4.42 4.39 51.49%
P/NAPS 0.73 0.77 0.75 0.72 0.73 0.71 0.71 1.86%

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