[TWRREIT] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -24.85%
YoY- 1.68%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 12,120 12,405 13,339 13,219 13,909 13,936 14,029 -9.29%
PBT 6,763 7,836 8,434 7,036 9,362 44,928 9,610 -20.89%
Tax 0 0 0 0 0 0 0 -
NP 6,763 7,836 8,434 7,036 9,362 44,928 9,610 -20.89%
-
NP to SH 6,763 7,836 8,434 7,036 9,362 44,928 9,610 -20.89%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,357 4,569 4,905 6,183 4,547 -30,992 4,419 13.70%
-
Net Worth 504,671 514,086 505,059 511,105 504,034 511,876 466,519 5.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 15,756 - 14,268 - 16,939 - -
Div Payout % - 201.08% - 202.79% - 37.70% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 504,671 514,086 505,059 511,105 504,034 511,876 466,519 5.38%
NOSH 280,622 280,860 280,199 280,318 280,299 280,449 280,174 0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 55.80% 63.17% 63.23% 53.23% 67.31% 322.39% 68.50% -
ROE 1.34% 1.52% 1.67% 1.38% 1.86% 8.78% 2.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.32 4.42 4.76 4.72 4.96 4.97 5.01 -9.41%
EPS 2.41 2.79 3.01 2.51 3.34 16.02 3.43 -20.98%
DPS 0.00 5.61 0.00 5.09 0.00 6.04 0.00 -
NAPS 1.7984 1.8304 1.8025 1.8233 1.7982 1.8252 1.6651 5.27%
Adjusted Per Share Value based on latest NOSH - 280,318
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.47 2.53 2.72 2.69 2.83 2.84 2.86 -9.31%
EPS 1.38 1.60 1.72 1.43 1.91 9.15 1.96 -20.87%
DPS 0.00 3.21 0.00 2.91 0.00 3.45 0.00 -
NAPS 1.0281 1.0473 1.0289 1.0412 1.0268 1.0428 0.9504 5.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.40 1.50 1.54 1.60 1.49 1.46 1.43 -
P/RPS 32.42 33.96 32.35 33.93 30.03 29.38 28.56 8.82%
P/EPS 58.09 53.76 51.16 63.75 44.61 9.11 41.69 24.77%
EY 1.72 1.86 1.95 1.57 2.24 10.97 2.40 -19.93%
DY 0.00 3.74 0.00 3.18 0.00 4.14 0.00 -
P/NAPS 0.78 0.82 0.85 0.88 0.83 0.80 0.86 -6.30%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 27/01/14 18/11/13 24/07/13 24/04/13 30/01/13 30/10/12 -
Price 1.45 1.52 1.56 1.63 1.51 1.51 1.46 -
P/RPS 33.57 34.41 32.77 34.57 30.43 30.39 29.16 9.85%
P/EPS 60.17 54.48 51.83 64.94 45.21 9.43 42.57 25.97%
EY 1.66 1.84 1.93 1.54 2.21 10.61 2.35 -20.70%
DY 0.00 3.69 0.00 3.12 0.00 4.00 0.00 -
P/NAPS 0.81 0.83 0.87 0.89 0.84 0.83 0.88 -5.38%

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