[TWRREIT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
17-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -83.82%
YoY- -40.17%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 29,692 20,960 13,950 6,754 32,644 25,403 17,679 41.15%
PBT 15,815 9,939 6,658 3,202 19,945 14,489 10,143 34.35%
Tax -10,550 0 0 0 -150 0 0 -
NP 5,265 9,939 6,658 3,202 19,795 14,489 10,143 -35.33%
-
NP to SH 5,265 9,939 6,658 3,202 19,795 14,489 10,143 -35.33%
-
Tax Rate 66.71% 0.00% 0.00% 0.00% 0.75% 0.00% 0.00% -
Total Cost 24,427 11,021 7,292 3,552 12,849 10,914 7,536 118.55%
-
Net Worth 531,519 541,785 544,394 540,944 545,600 540,299 544,331 -1.57%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,500 11,500 5,890 - 16,830 8,976 8,966 17.99%
Div Payout % 218.43% 115.71% 88.47% - 85.02% 61.95% 88.40% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 531,519 541,785 544,394 540,944 545,600 540,299 544,331 -1.57%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,193 0.07%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.73% 47.42% 47.73% 47.41% 60.64% 57.04% 57.37% -
ROE 0.99% 1.83% 1.22% 0.59% 3.63% 2.68% 1.86% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.59 7.47 4.97 2.41 11.64 9.06 6.31 41.09%
EPS 1.88 3.54 2.37 1.14 7.06 5.17 3.62 -35.31%
DPS 4.10 4.10 2.10 0.00 6.00 3.20 3.20 17.91%
NAPS 1.8949 1.9315 1.9408 1.9285 1.9451 1.9262 1.9427 -1.64%
Adjusted Per Share Value based on latest NOSH - 280,500
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.05 4.27 2.84 1.38 6.65 5.18 3.60 41.21%
EPS 1.07 2.02 1.36 0.65 4.03 2.95 2.07 -35.51%
DPS 2.34 2.34 1.20 0.00 3.43 1.83 1.83 17.75%
NAPS 1.0828 1.1037 1.109 1.102 1.1115 1.1007 1.1089 -1.57%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.92 0.935 0.98 1.01 1.22 1.21 1.21 -
P/RPS 8.69 12.51 19.71 41.95 10.48 13.36 19.18 -40.92%
P/EPS 49.01 26.39 41.29 88.48 17.29 23.43 33.43 28.96%
EY 2.04 3.79 2.42 1.13 5.78 4.27 2.99 -22.44%
DY 4.46 4.39 2.14 0.00 4.92 2.64 2.64 41.71%
P/NAPS 0.49 0.48 0.50 0.52 0.63 0.63 0.62 -14.48%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/01/19 25/10/18 31/07/18 17/04/18 06/02/18 24/10/17 07/08/17 -
Price 0.90 0.895 0.98 1.02 1.19 1.20 1.21 -
P/RPS 8.50 11.98 19.71 42.36 10.23 13.25 19.18 -41.78%
P/EPS 47.95 25.26 41.29 89.35 16.86 23.23 33.43 27.10%
EY 2.09 3.96 2.42 1.12 5.93 4.30 2.99 -21.18%
DY 4.56 4.58 2.14 0.00 5.04 2.67 2.64 43.81%
P/NAPS 0.47 0.46 0.50 0.53 0.61 0.62 0.62 -16.81%

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