[TWRREIT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 9.69%
YoY- 12.53%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 55,093 54,805 54,484 54,076 53,354 52,695 51,956 3.98%
PBT 70,936 70,820 71,387 34,848 31,769 32,305 30,875 74.20%
Tax 0 0 0 0 0 0 0 -
NP 70,936 70,820 71,387 34,848 31,769 32,305 30,875 74.20%
-
NP to SH 70,936 70,820 71,387 34,848 31,769 32,305 30,875 74.20%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -15,843 -16,015 -16,903 19,228 21,585 20,390 21,081 -
-
Net Worth 511,105 504,034 511,876 466,519 472,240 465,849 472,056 5.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 31,207 32,292 32,292 31,345 31,345 30,427 30,427 1.70%
Div Payout % 43.99% 45.60% 45.24% 89.95% 98.67% 94.19% 98.55% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 511,105 504,034 511,876 466,519 472,240 465,849 472,056 5.44%
NOSH 280,318 280,299 280,449 280,174 280,161 280,480 280,568 -0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 128.76% 129.22% 131.02% 64.44% 59.54% 61.31% 59.43% -
ROE 13.88% 14.05% 13.95% 7.47% 6.73% 6.93% 6.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.65 19.55 19.43 19.30 19.04 18.79 18.52 4.03%
EPS 25.31 25.27 25.45 12.44 11.34 11.52 11.00 74.37%
DPS 11.13 11.52 11.52 11.18 11.18 10.85 10.85 1.71%
NAPS 1.8233 1.7982 1.8252 1.6651 1.6856 1.6609 1.6825 5.50%
Adjusted Per Share Value based on latest NOSH - 280,174
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.22 11.16 11.10 11.02 10.87 10.73 10.58 3.99%
EPS 14.45 14.43 14.54 7.10 6.47 6.58 6.29 74.19%
DPS 6.36 6.58 6.58 6.39 6.39 6.20 6.20 1.71%
NAPS 1.0412 1.0268 1.0428 0.9504 0.962 0.949 0.9617 5.44%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.60 1.49 1.46 1.43 1.41 1.38 1.29 -
P/RPS 8.14 7.62 7.52 7.41 7.40 7.35 6.97 10.90%
P/EPS 6.32 5.90 5.74 11.50 12.43 11.98 11.72 -33.77%
EY 15.82 16.96 17.43 8.70 8.04 8.35 8.53 51.00%
DY 6.96 7.73 7.89 7.82 7.93 7.86 8.41 -11.86%
P/NAPS 0.88 0.83 0.80 0.86 0.84 0.83 0.77 9.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 24/07/13 24/04/13 30/01/13 30/10/12 25/07/12 19/04/12 19/01/12 -
Price 1.63 1.51 1.51 1.46 1.47 1.42 1.30 -
P/RPS 8.29 7.72 7.77 7.56 7.72 7.56 7.02 11.73%
P/EPS 6.44 5.98 5.93 11.74 12.96 12.33 11.81 -33.27%
EY 15.52 16.73 16.86 8.52 7.71 8.11 8.46 49.91%
DY 6.83 7.63 7.63 7.66 7.61 7.64 8.35 -12.54%
P/NAPS 0.89 0.84 0.83 0.88 0.87 0.85 0.77 10.14%

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