[TWRREIT] QoQ TTM Result on 30-Sep-2017

Stock
[TWRREIT] TOWER REITS
Announcement Date
24-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017
Profit Trend
QoQ- -4.36%
YoY- -33.43%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 28,914 30,593 32,643 34,305 35,295 35,787 36,592 -14.56%
PBT 16,459 17,794 19,944 18,681 19,533 20,182 21,162 -15.46%
Tax -150 -150 -150 0 0 0 0 -
NP 16,309 17,644 19,794 18,681 19,533 20,182 21,162 -15.98%
-
NP to SH 16,309 17,644 19,794 18,681 19,533 20,182 21,162 -15.98%
-
Tax Rate 0.91% 0.84% 0.75% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,605 12,949 12,849 15,624 15,762 15,605 15,430 -12.64%
-
Net Worth 544,394 540,944 545,600 540,299 544,927 540,130 545,235 -0.10%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 13,744 16,829 16,829 19,438 19,438 19,435 19,435 -20.67%
Div Payout % 84.28% 95.39% 85.03% 104.06% 99.52% 96.30% 91.84% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 544,394 540,944 545,600 540,299 544,927 540,130 545,235 -0.10%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 56.41% 57.67% 60.64% 54.46% 55.34% 56.39% 57.83% -
ROE 3.00% 3.26% 3.63% 3.46% 3.58% 3.74% 3.88% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.31 10.91 11.64 12.23 12.58 12.76 13.05 -14.57%
EPS 5.81 6.29 7.06 6.66 6.96 7.20 7.54 -15.99%
DPS 4.90 6.00 6.00 6.93 6.93 6.93 6.93 -20.68%
NAPS 1.9408 1.9285 1.9451 1.9262 1.9427 1.9256 1.9438 -0.10%
Adjusted Per Share Value based on latest NOSH - 280,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.89 6.23 6.65 6.99 7.19 7.29 7.45 -14.53%
EPS 3.32 3.59 4.03 3.81 3.98 4.11 4.31 -16.00%
DPS 2.80 3.43 3.43 3.96 3.96 3.96 3.96 -20.68%
NAPS 1.109 1.102 1.1115 1.1007 1.1101 1.1003 1.1107 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.98 1.01 1.22 1.21 1.21 1.19 1.17 -
P/RPS 9.51 9.26 10.48 9.89 9.62 9.33 8.97 3.98%
P/EPS 16.86 16.06 17.29 18.17 17.38 16.54 15.51 5.73%
EY 5.93 6.23 5.78 5.50 5.76 6.05 6.45 -5.46%
DY 5.00 5.94 4.92 5.73 5.73 5.82 5.92 -10.67%
P/NAPS 0.50 0.52 0.63 0.63 0.62 0.62 0.60 -11.47%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 31/07/18 17/04/18 06/02/18 24/10/17 07/08/17 27/04/17 23/01/17 -
Price 0.98 1.02 1.19 1.20 1.21 1.19 1.20 -
P/RPS 9.51 9.35 10.23 9.81 9.62 9.33 9.20 2.24%
P/EPS 16.86 16.22 16.86 18.02 17.38 16.54 15.91 3.95%
EY 5.93 6.17 5.93 5.55 5.76 6.05 6.29 -3.86%
DY 5.00 5.88 5.04 5.78 5.73 5.82 5.78 -9.23%
P/NAPS 0.50 0.53 0.61 0.62 0.62 0.62 0.62 -13.39%

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