[TWRREIT] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
05-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 75.09%
YoY- 107.31%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 46,020 44,506 42,773 40,323 37,397 35,046 30,932 30.23%
PBT 109,841 109,164 107,837 106,188 60,649 58,981 56,114 56.28%
Tax 0 0 0 0 0 0 0 -
NP 109,841 109,164 107,837 106,188 60,649 58,981 56,114 56.28%
-
NP to SH 109,841 109,164 107,837 106,188 60,649 58,981 56,114 56.28%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -63,821 -64,658 -65,064 -65,865 -23,252 -23,935 -25,182 85.57%
-
Net Worth 407,414 406,516 406,434 406,199 330,567 280,176 285,381 26.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 26,594 26,594 23,774 23,774 23,886 23,886 12,679 63.63%
Div Payout % 24.21% 24.36% 22.05% 22.39% 39.38% 40.50% 22.60% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 407,414 406,516 406,434 406,199 330,567 280,176 285,381 26.70%
NOSH 280,975 280,549 280,686 280,524 280,855 280,176 243,333 10.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 238.68% 245.28% 252.11% 263.34% 162.18% 168.30% 181.41% -
ROE 26.96% 26.85% 26.53% 26.14% 18.35% 21.05% 19.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.38 15.86 15.24 14.37 13.32 12.51 12.71 18.37%
EPS 39.09 38.91 38.42 37.85 21.59 21.05 23.06 42.03%
DPS 9.48 9.48 8.48 8.48 8.50 8.53 5.21 48.88%
NAPS 1.45 1.449 1.448 1.448 1.177 1.00 1.1728 15.14%
Adjusted Per Share Value based on latest NOSH - 280,524
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.38 9.07 8.71 8.21 7.62 7.14 6.30 30.29%
EPS 22.38 22.24 21.97 21.63 12.36 12.02 11.43 56.31%
DPS 5.42 5.42 4.84 4.84 4.87 4.87 2.58 63.80%
NAPS 0.83 0.8281 0.828 0.8275 0.6734 0.5708 0.5814 26.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 - - - -
Price 1.05 1.18 1.30 1.38 0.00 0.00 0.00 -
P/RPS 6.41 7.44 8.53 9.60 0.00 0.00 0.00 -
P/EPS 2.69 3.03 3.38 3.65 0.00 0.00 0.00 -
EY 37.23 32.98 29.55 27.43 0.00 0.00 0.00 -
DY 9.03 8.03 6.52 6.14 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 0.90 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 28/07/08 14/05/08 05/02/08 13/11/07 02/08/07 08/05/07 -
Price 0.87 1.12 1.29 1.30 1.28 0.00 0.00 -
P/RPS 5.31 7.06 8.47 9.04 9.61 0.00 0.00 -
P/EPS 2.23 2.88 3.36 3.43 5.93 0.00 0.00 -
EY 44.93 34.74 29.78 29.12 16.87 0.00 0.00 -
DY 10.90 8.46 6.57 6.52 6.64 0.00 0.00 -
P/NAPS 0.60 0.77 0.89 0.90 1.09 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