[TWRREIT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.09%
YoY- -82.56%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 10,078 11,795 12,120 12,405 13,339 13,219 13,909 -19.31%
PBT 3,640 5,446 6,763 7,836 8,434 7,036 9,362 -46.69%
Tax 0 0 0 0 0 0 0 -
NP 3,640 5,446 6,763 7,836 8,434 7,036 9,362 -46.69%
-
NP to SH 4,273 5,446 6,763 7,836 8,434 7,036 9,362 -40.69%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,438 6,349 5,357 4,569 4,905 6,183 4,547 26.06%
-
Net Worth 281,118 510,295 504,671 514,086 505,059 511,105 504,034 -32.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 10,751 - 15,756 - 14,268 - -
Div Payout % - 197.42% - 201.08% - 202.79% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 281,118 510,295 504,671 514,086 505,059 511,105 504,034 -32.21%
NOSH 281,118 280,721 280,622 280,860 280,199 280,318 280,299 0.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 36.12% 46.17% 55.80% 63.17% 63.23% 53.23% 67.31% -
ROE 1.52% 1.07% 1.34% 1.52% 1.67% 1.38% 1.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.58 4.20 4.32 4.42 4.76 4.72 4.96 -19.52%
EPS 1.30 1.94 2.41 2.79 3.01 2.51 3.34 -46.66%
DPS 0.00 3.83 0.00 5.61 0.00 5.09 0.00 -
NAPS 1.00 1.8178 1.7984 1.8304 1.8025 1.8233 1.7982 -32.35%
Adjusted Per Share Value based on latest NOSH - 280,860
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.05 2.40 2.47 2.53 2.72 2.69 2.83 -19.32%
EPS 0.87 1.11 1.38 1.60 1.72 1.43 1.91 -40.77%
DPS 0.00 2.19 0.00 3.21 0.00 2.91 0.00 -
NAPS 0.5727 1.0396 1.0281 1.0473 1.0289 1.0412 1.0268 -32.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.33 1.42 1.40 1.50 1.54 1.60 1.49 -
P/RPS 37.10 33.80 32.42 33.96 32.35 33.93 30.03 15.12%
P/EPS 87.50 73.20 58.09 53.76 51.16 63.75 44.61 56.62%
EY 1.14 1.37 1.72 1.86 1.95 1.57 2.24 -36.23%
DY 0.00 2.70 0.00 3.74 0.00 3.18 0.00 -
P/NAPS 1.33 0.78 0.78 0.82 0.85 0.88 0.83 36.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 04/11/14 21/07/14 29/04/14 27/01/14 18/11/13 24/07/13 24/04/13 -
Price 1.32 1.44 1.45 1.52 1.56 1.63 1.51 -
P/RPS 36.82 34.27 33.57 34.41 32.77 34.57 30.43 13.53%
P/EPS 86.84 74.23 60.17 54.48 51.83 64.94 45.21 54.46%
EY 1.15 1.35 1.66 1.84 1.93 1.54 2.21 -35.27%
DY 0.00 2.66 0.00 3.69 0.00 3.12 0.00 -
P/NAPS 1.32 0.79 0.81 0.83 0.87 0.89 0.84 35.12%

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