[TWRREIT] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
15-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -1.32%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 35,787 36,592 36,974 37,193 37,326 37,297 38,501 -4.75%
PBT 20,182 21,162 40,934 40,574 40,944 38,666 46,953 -43.01%
Tax 0 0 -12,873 -12,873 -12,873 -12,873 0 -
NP 20,182 21,162 28,061 27,701 28,071 25,793 46,953 -43.01%
-
NP to SH 20,182 21,162 28,061 27,701 28,071 25,793 46,953 -43.01%
-
Tax Rate 0.00% 0.00% 31.45% 31.73% 31.44% 33.29% 0.00% -
Total Cost 15,605 15,430 8,913 9,492 9,255 11,504 -8,452 -
-
Net Worth 540,130 545,235 541,056 544,672 538,780 544,125 533,785 0.79%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 19,435 19,435 19,447 19,447 19,455 19,455 17,956 5.41%
Div Payout % 96.30% 91.84% 69.30% 70.20% 69.31% 75.43% 38.24% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 540,130 545,235 541,056 544,672 538,780 544,125 533,785 0.79%
NOSH 280,500 280,500 280,500 280,412 280,176 280,810 281,220 -0.17%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 56.39% 57.83% 75.89% 74.48% 75.20% 69.16% 121.95% -
ROE 3.74% 3.88% 5.19% 5.09% 5.21% 4.74% 8.80% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.76 13.05 13.18 13.26 13.32 13.28 13.69 -4.57%
EPS 7.20 7.54 10.00 9.88 10.02 9.19 16.70 -42.90%
DPS 6.93 6.93 6.93 6.93 6.93 6.93 6.40 5.44%
NAPS 1.9256 1.9438 1.9289 1.9424 1.923 1.9377 1.8981 0.96%
Adjusted Per Share Value based on latest NOSH - 280,412
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.29 7.45 7.53 7.58 7.60 7.60 7.84 -4.72%
EPS 4.11 4.31 5.72 5.64 5.72 5.25 9.57 -43.04%
DPS 3.96 3.96 3.96 3.96 3.96 3.96 3.66 5.38%
NAPS 1.1003 1.1107 1.1022 1.1096 1.0976 1.1085 1.0874 0.78%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.19 1.17 1.21 1.21 1.20 1.23 1.17 -
P/RPS 9.33 8.97 9.18 9.12 9.01 9.26 8.55 5.98%
P/EPS 16.54 15.51 12.10 12.25 11.98 13.39 7.01 77.14%
EY 6.05 6.45 8.27 8.16 8.35 7.47 14.27 -43.53%
DY 5.82 5.92 5.73 5.73 5.78 5.63 5.47 4.21%
P/NAPS 0.62 0.60 0.63 0.62 0.62 0.63 0.62 0.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 27/04/17 23/01/17 11/11/16 15/08/16 26/04/16 28/01/16 26/11/15 -
Price 1.19 1.20 1.19 1.25 1.20 1.20 1.16 -
P/RPS 9.33 9.20 9.03 9.42 9.01 9.03 8.47 6.65%
P/EPS 16.54 15.91 11.90 12.65 11.98 13.06 6.95 78.15%
EY 6.05 6.29 8.41 7.90 8.35 7.65 14.39 -43.84%
DY 5.82 5.78 5.82 5.54 5.78 5.78 5.52 3.58%
P/NAPS 0.62 0.62 0.62 0.64 0.62 0.62 0.61 1.08%

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