[TWRREIT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.53%
YoY- 36.52%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 12,130 11,051 10,887 10,438 10,397 8,601 7,968 32.36%
PBT 7,659 6,540 88,730 6,235 6,332 4,891 43,191 -68.46%
Tax 0 0 0 0 0 0 0 -
NP 7,659 6,540 88,730 6,235 6,332 4,891 43,191 -68.46%
-
NP to SH 7,659 6,540 88,730 6,235 6,332 4,891 43,191 -68.46%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,471 4,511 -77,843 4,203 4,065 3,710 -35,223 -
-
Net Worth 406,516 406,434 406,199 330,567 323,520 285,381 285,169 26.69%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 14,027 - 12,567 - 11,207 - 12,679 6.97%
Div Payout % 183.15% - 14.16% - 176.99% - 29.36% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 406,516 406,434 406,199 330,567 323,520 285,381 285,169 26.69%
NOSH 280,549 280,686 280,524 280,855 280,176 243,333 237,443 11.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 63.14% 59.18% 815.01% 59.73% 60.90% 56.87% 542.06% -
ROE 1.88% 1.61% 21.84% 1.89% 1.96% 1.71% 15.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.32 3.94 3.88 3.72 3.71 3.53 3.36 18.25%
EPS 2.73 2.33 31.63 2.22 2.26 2.01 18.19 -71.79%
DPS 5.00 0.00 4.48 0.00 4.00 0.00 5.34 -4.29%
NAPS 1.449 1.448 1.448 1.177 1.1547 1.1728 1.201 13.34%
Adjusted Per Share Value based on latest NOSH - 280,855
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.47 2.25 2.22 2.13 2.12 1.75 1.62 32.50%
EPS 1.56 1.33 18.08 1.27 1.29 1.00 8.80 -68.47%
DPS 2.86 0.00 2.56 0.00 2.28 0.00 2.58 7.11%
NAPS 0.8281 0.828 0.8275 0.6734 0.6591 0.5814 0.5809 26.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 - - - - -
Price 1.18 1.30 1.38 0.00 0.00 0.00 0.00 -
P/RPS 27.29 33.02 35.56 0.00 0.00 0.00 0.00 -
P/EPS 43.22 55.79 4.36 0.00 0.00 0.00 0.00 -
EY 2.31 1.79 22.92 0.00 0.00 0.00 0.00 -
DY 4.24 0.00 3.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 0.95 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/07/08 14/05/08 05/02/08 13/11/07 02/08/07 08/05/07 30/01/07 -
Price 1.12 1.29 1.30 1.28 0.00 0.00 0.00 -
P/RPS 25.90 32.76 33.50 34.44 0.00 0.00 0.00 -
P/EPS 41.03 55.36 4.11 57.66 0.00 0.00 0.00 -
EY 2.44 1.81 24.33 1.73 0.00 0.00 0.00 -
DY 4.46 0.00 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.89 0.90 1.09 0.00 0.00 0.00 -

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