[TWRREIT] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 43.32%
YoY- 6.68%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 9,609 9,285 8,932 9,500 9,580 10,489 10,078 -3.12%
PBT 6,332 23,965 4,837 5,810 4,054 32,252 3,640 44.59%
Tax 0 -12,873 0 0 0 0 0 -
NP 6,332 11,092 4,837 5,810 4,054 32,252 3,640 44.59%
-
NP to SH 6,332 11,092 4,837 5,810 4,054 32,252 4,273 29.94%
-
Tax Rate 0.00% 53.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,277 -1,807 4,095 3,690 5,526 -21,763 6,438 -36.22%
-
Net Worth 538,780 544,125 533,785 536,905 529,033 535,579 281,118 54.23%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 10,474 - 8,981 - 8,974 - -
Div Payout % - 94.43% - 154.59% - 27.83% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 538,780 544,125 533,785 536,905 529,033 535,579 281,118 54.23%
NOSH 280,176 280,810 281,220 280,676 279,586 280,452 281,118 -0.22%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 65.90% 119.46% 54.15% 61.16% 42.32% 307.48% 36.12% -
ROE 1.18% 2.04% 0.91% 1.08% 0.77% 6.02% 1.52% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.43 3.31 3.18 3.38 3.43 3.74 3.58 -2.81%
EPS 2.26 3.95 1.72 2.07 1.45 11.50 1.30 44.53%
DPS 0.00 3.73 0.00 3.20 0.00 3.20 0.00 -
NAPS 1.923 1.9377 1.8981 1.9129 1.8922 1.9097 1.00 54.57%
Adjusted Per Share Value based on latest NOSH - 280,676
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.96 1.89 1.82 1.94 1.95 2.14 2.05 -2.94%
EPS 1.29 2.26 0.99 1.18 0.83 6.57 0.87 29.99%
DPS 0.00 2.13 0.00 1.83 0.00 1.83 0.00 -
NAPS 1.0976 1.1085 1.0874 1.0938 1.0777 1.0911 0.5727 54.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.20 1.23 1.17 1.21 1.30 1.27 1.33 -
P/RPS 34.99 37.20 36.84 35.75 37.94 33.96 37.10 -3.82%
P/EPS 53.10 31.14 68.02 58.45 89.66 11.04 87.50 -28.29%
EY 1.88 3.21 1.47 1.71 1.12 9.06 1.14 39.54%
DY 0.00 3.03 0.00 2.64 0.00 2.52 0.00 -
P/NAPS 0.62 0.63 0.62 0.63 0.69 0.67 1.33 -39.85%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/04/16 28/01/16 26/11/15 23/07/15 20/04/15 28/01/15 04/11/14 -
Price 1.20 1.20 1.16 1.23 1.29 1.30 1.32 -
P/RPS 34.99 36.29 36.52 36.34 37.65 34.76 36.82 -3.33%
P/EPS 53.10 30.38 67.44 59.42 88.97 11.30 86.84 -27.93%
EY 1.88 3.29 1.48 1.68 1.12 8.85 1.15 38.73%
DY 0.00 3.11 0.00 2.60 0.00 2.46 0.00 -
P/NAPS 0.62 0.62 0.61 0.64 0.68 0.68 1.32 -39.54%

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