[TWRREIT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[TWRREIT] TOWER REITS

Announcement Date

06-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -39.48%

YoY- -37.4%

Quarter Report

TWRREIT-4th Quarter.pdf

Latest QR

Upcoming QR

TWRREIT's Result

TWRREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	49,777	48,985	48,359	46,862	46,020	44,506	42,773	10.62%
YoY %	1.62%	1.29%	3.19%	1.83%	3.40%	4.05%	-	-
Horiz. %	116.37%	114.52%	113.06%	109.56%	107.59%	104.05%	100.00%	-
PBT	68,497	67,702	67,653	66,475	109,841	109,164	107,837	-26.08%
YoY %	1.17%	0.07%	1.77%	-39.48%	0.62%	1.23%	-	-
Horiz. %	63.52%	62.78%	62.74%	61.64%	101.86%	101.23%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	68,497	67,702	67,653	66,475	109,841	109,164	107,837	-26.08%
YoY %	1.17%	0.07%	1.77%	-39.48%	0.62%	1.23%	-	-
Horiz. %	63.52%	62.78%	62.74%	61.64%	101.86%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,497	67,702	67,653	66,475	109,841	109,164	107,837	-26.08%
YoY %	1.17%	0.07%	1.77%	-39.48%	0.62%	1.23%	-	-
Horiz. %	63.52%	62.78%	62.74%	61.64%	101.86%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	-18,720	-18,717	-19,294	-19,613	-63,821	-64,658	-65,064	-56.38%
YoY %	-0.02%	2.99%	1.63%	69.27%	1.29%	0.62%	-	-
Horiz. %	28.77%	28.77%	29.65%	30.14%	98.09%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	448,239	447,596	447,475	446,598	407,414	406,516	406,434	6.73%
YoY %	0.14%	0.03%	0.20%	9.62%	0.22%	0.02%	-	-
Horiz. %	110.29%	110.13%	110.10%	109.88%	100.24%	100.02%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	40,230	26,218	26,231	26,231	26,594	26,594	23,774	41.95%
YoY %	53.44%	-0.05%	0.00%	-1.36%	0.00%	11.86%	-	-
Horiz. %	169.22%	110.28%	110.33%	110.33%	111.86%	111.86%	100.00%	-
Div Payout %	58.73%	38.73%	38.77%	39.46%	24.21%	24.36%	22.05%	-
YoY %	51.64%	-0.10%	-1.75%	62.99%	-0.62%	10.48%	-	-
Horiz. %	266.35%	175.65%	175.83%	178.96%	109.80%	110.48%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	448,239	447,596	447,475	446,598	407,414	406,516	406,434	6.73%
YoY %	0.14%	0.03%	0.20%	9.62%	0.22%	0.02%	-	-
Horiz. %	110.29%	110.13%	110.10%	109.88%	100.24%	100.02%	100.00%	-
NOSH	280,254	280,290	280,654	280,544	280,975	280,549	280,686	-0.10%
YoY %	-0.01%	-0.13%	0.04%	-0.15%	0.15%	-0.05%	-	-
Horiz. %	99.85%	99.86%	99.99%	99.95%	100.10%	99.95%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	137.61%	138.21%	139.90%	141.85%	238.68%	245.28%	252.11%	-
YoY %	-0.43%	-1.21%	-1.37%	-40.57%	-2.69%	-2.71%	-	-
Horiz. %	54.58%	54.82%	55.49%	56.27%	94.67%	97.29%	100.00%	-
ROE	15.28%	15.13%	15.12%	14.88%	26.96%	26.85%	26.53%	-
YoY %	0.99%	0.07%	1.61%	-44.81%	0.41%	1.21%	-	-
Horiz. %	57.60%	57.03%	56.99%	56.09%	101.62%	101.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	17.76	17.48	17.23	16.70	16.38	15.86	15.24	10.72%
YoY %	1.60%	1.45%	3.17%	1.95%	3.28%	4.07%	-	-
Horiz. %	116.54%	114.70%	113.06%	109.58%	107.48%	104.07%	100.00%	-
EPS	24.44	24.15	24.11	23.70	39.09	38.91	38.42	-26.01%
YoY %	1.20%	0.17%	1.73%	-39.37%	0.46%	1.28%	-	-
Horiz. %	63.61%	62.86%	62.75%	61.69%	101.74%	101.28%	100.00%	-
DPS	14.35	9.35	9.35	9.35	9.48	9.48	8.48	41.95%
YoY %	53.48%	0.00%	0.00%	-1.37%	0.00%	11.79%	-	-
Horiz. %	169.22%	110.26%	110.26%	110.26%	111.79%	111.79%	100.00%	-
NAPS	1.5994	1.5969	1.5944	1.5919	1.45	1.449	1.448	6.84%
YoY %	0.16%	0.16%	0.16%	9.79%	0.07%	0.07%	-	-
Horiz. %	110.46%	110.28%	110.11%	109.94%	100.14%	100.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 280,544
RPS	10.14	9.98	9.85	9.55	9.38	9.07	8.71	10.65%
YoY %	1.60%	1.32%	3.14%	1.81%	3.42%	4.13%	-	-
Horiz. %	116.42%	114.58%	113.09%	109.64%	107.69%	104.13%	100.00%	-
EPS	13.95	13.79	13.78	13.54	22.38	22.24	21.97	-26.10%
YoY %	1.16%	0.07%	1.77%	-39.50%	0.63%	1.23%	-	-
Horiz. %	63.50%	62.77%	62.72%	61.63%	101.87%	101.23%	100.00%	-
DPS	8.20	5.34	5.34	5.34	5.42	5.42	4.84	42.07%
YoY %	53.56%	0.00%	0.00%	-1.48%	0.00%	11.98%	-	-
Horiz. %	169.42%	110.33%	110.33%	110.33%	111.98%	111.98%	100.00%	-
NAPS	0.9131	0.9118	0.9116	0.9098	0.83	0.8281	0.828	6.73%
YoY %	0.14%	0.02%	0.20%	9.61%	0.23%	0.01%	-	-
Horiz. %	110.28%	110.12%	110.10%	109.88%	100.24%	100.01%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.08	1.02	0.95	0.88	1.05	1.18	1.30	-
P/RPS	6.08	5.84	5.51	5.27	6.41	7.44	8.53	-20.18%
YoY %	4.11%	5.99%	4.55%	-17.78%	-13.84%	-12.78%	-	-
Horiz. %	71.28%	68.46%	64.60%	61.78%	75.15%	87.22%	100.00%	-
P/EPS	4.42	4.22	3.94	3.71	2.69	3.03	3.38	19.56%
YoY %	4.74%	7.11%	6.20%	37.92%	-11.22%	-10.36%	-	-
Horiz. %	130.77%	124.85%	116.57%	109.76%	79.59%	89.64%	100.00%	-
EY	22.63	23.68	25.37	26.93	37.23	32.98	29.55	-16.28%
YoY %	-4.43%	-6.66%	-5.79%	-27.67%	12.89%	11.61%	-	-
Horiz. %	76.58%	80.14%	85.85%	91.13%	125.99%	111.61%	100.00%	-
DY	13.29	9.17	9.84	10.63	9.03	8.03	6.52	60.69%
YoY %	44.93%	-6.81%	-7.43%	17.72%	12.45%	23.16%	-	-
Horiz. %	203.83%	140.64%	150.92%	163.04%	138.50%	123.16%	100.00%	-
P/NAPS	0.68	0.64	0.60	0.55	0.72	0.81	0.90	-17.03%
YoY %	6.25%	6.67%	9.09%	-23.61%	-11.11%	-10.00%	-	-
Horiz. %	75.56%	71.11%	66.67%	61.11%	80.00%	90.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	10/11/09	04/08/09	22/05/09	06/02/09	11/11/08	28/07/08	14/05/08	-
Price	1.13	1.14	0.94	0.95	0.87	1.12	1.29	-
P/RPS	6.36	6.52	5.46	5.69	5.31	7.06	8.47	-17.37%
YoY %	-2.45%	19.41%	-4.04%	7.16%	-24.79%	-16.65%	-	-
Horiz. %	75.09%	76.98%	64.46%	67.18%	62.69%	83.35%	100.00%	-
P/EPS	4.62	4.72	3.90	4.01	2.23	2.88	3.36	23.62%
YoY %	-2.12%	21.03%	-2.74%	79.82%	-22.57%	-14.29%	-	-
Horiz. %	137.50%	140.48%	116.07%	119.35%	66.37%	85.71%	100.00%	-
EY	21.63	21.19	25.64	24.94	44.93	34.74	29.78	-19.18%
YoY %	2.08%	-17.36%	2.81%	-44.49%	29.33%	16.66%	-	-
Horiz. %	72.63%	71.16%	86.10%	83.75%	150.87%	116.66%	100.00%	-
DY	12.70	8.20	9.95	9.84	10.90	8.46	6.57	55.11%
YoY %	54.88%	-17.59%	1.12%	-9.72%	28.84%	28.77%	-	-
Horiz. %	193.30%	124.81%	151.45%	149.77%	165.91%	128.77%	100.00%	-
P/NAPS	0.71	0.71	0.59	0.60	0.60	0.77	0.89	-13.97%
YoY %	0.00%	20.34%	-1.67%	0.00%	-22.08%	-13.48%	-	-
Horiz. %	79.78%	79.78%	66.29%	67.42%	67.42%	86.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos