[TWRREIT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -67.84%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 54,485 40,549 26,519 13,588 51,956 38,428 25,121 67.16%
PBT 71,387 26,459 16,849 9,929 30,875 22,486 15,955 170.29%
Tax 0 0 0 0 0 0 0 -
NP 71,387 26,459 16,849 9,929 30,875 22,486 15,955 170.29%
-
NP to SH 71,387 26,459 16,849 9,929 30,875 22,486 15,955 170.29%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -16,902 14,090 9,670 3,659 21,081 15,942 9,166 -
-
Net Worth 511,966 467,199 472,556 465,849 471,818 463,346 471,303 5.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 32,313 15,375 15,363 - 30,426 14,439 14,440 70.66%
Div Payout % 45.27% 58.11% 91.18% - 98.55% 64.21% 90.51% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 511,966 467,199 472,556 465,849 471,818 463,346 471,303 5.64%
NOSH 280,499 280,583 280,349 280,480 280,426 280,374 280,404 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 131.02% 65.25% 63.54% 73.07% 59.43% 58.51% 63.51% -
ROE 13.94% 5.66% 3.57% 2.13% 6.54% 4.85% 3.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.42 14.45 9.46 4.84 18.53 13.71 8.96 67.08%
EPS 25.45 9.43 6.01 3.54 11.01 8.02 5.69 170.23%
DPS 11.52 5.48 5.48 0.00 10.85 5.15 5.15 70.62%
NAPS 1.8252 1.6651 1.6856 1.6609 1.6825 1.6526 1.6808 5.62%
Adjusted Per Share Value based on latest NOSH - 280,480
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.10 8.26 5.40 2.77 10.58 7.83 5.12 67.11%
EPS 14.54 5.39 3.43 2.02 6.29 4.58 3.25 170.28%
DPS 6.58 3.13 3.13 0.00 6.20 2.94 2.94 70.68%
NAPS 1.043 0.9518 0.9627 0.949 0.9612 0.9439 0.9601 5.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.46 1.43 1.41 1.38 1.29 1.21 1.25 -
P/RPS 7.52 9.90 14.91 28.49 6.96 8.83 13.95 -33.63%
P/EPS 5.74 15.16 23.46 38.98 11.72 15.09 21.97 -58.96%
EY 17.43 6.59 4.26 2.57 8.53 6.63 4.55 143.83%
DY 7.89 3.83 3.89 0.00 8.41 4.26 4.12 53.90%
P/NAPS 0.80 0.86 0.84 0.83 0.77 0.73 0.74 5.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 30/01/13 30/10/12 25/07/12 19/04/12 19/01/12 15/11/11 28/07/11 -
Price 1.51 1.46 1.47 1.42 1.30 1.25 1.28 -
P/RPS 7.77 10.10 15.54 29.31 7.02 9.12 14.29 -33.25%
P/EPS 5.93 15.48 24.46 40.11 11.81 15.59 22.50 -58.72%
EY 16.85 6.46 4.09 2.49 8.47 6.42 4.45 141.95%
DY 7.63 3.75 3.73 0.00 8.35 4.12 4.02 52.99%
P/NAPS 0.83 0.88 0.87 0.85 0.77 0.76 0.76 6.02%

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